Change Real Estate Presents:

5410 Belle Vista Avenue
Baltimore MD 21206

For Sale: $275,000.00 Off Market

List Date: 2025-07-18

Baltimore
1,680 build ft2
5,580 land ft2

About This Property

With 20% down, your monthly out-of-pocket cost to live in one unit of this Hamilton-Waltherson duplex is just $374 after applying market rent from the second unit toward your PITI. With FHA or conventional financing and as little as 3.5% down, total monthly PITI is approximately $2,332 + PMI. Apply the projected $1,250 rent from the other apartment, and your cost drops to just $882/month. That’s before deducting mortgage interest and property taxes—an added tax benefit that renters never get! Apartment 2, the vacant second-floor unit, is an ideal owner’s unit with a comfortable 1BR + den layout, a modern bath, and all-new wall-to-wall carpeting. Apartment 1 spans the first floor and basement, offering 2BR + den, a finished lower-level living area, and a private laundry room. Both units feature wood cabinetry, laminate counters, 24" gas ranges, and ceramic tile tub surrounds. Located just a mile from the shops and restaurants of downtown Hamilton and a half mile from Belair Road retail, this Hamilton-Waltherson location offers walkable access to daily amenities and a more stable, owner-occupied setting. These are easy-to-maintain, easy-to-rent units in a neighborhood where well-priced housing continues to lease quickly. For straight investors, this property projects a 10.7% cash-on-cash return and a 9.06% cap rate based on market rents—making it a solid addition to any cash flow–focused portfolio.

Listing Agent: Will A Cannon III. Ben Frederick Realty, Inc. 410-916-3331 will@benfrederick.com

Property Features

Location Information
County:
Subdivision: None
click to open map in a new window
Interior Features
Appliances:
Interior:
Laundry:
Furnished: None
Flooring:
Water: Public
Cooling: Central A/C
Heating: Forced Air
Fireplaces: None
Windows:
Utilities:
Sewer: Public Sewer
Exterior Features
Year Built: 1948
Legal Subdivision: Ward 27
Schools
Elementary School: None
Junior High School: None
High School: None

IDXListing Courtesy of Will A Cannon III. Ben Frederick Realty, Inc. 410-916-3331 will@benfrederick.com

Property Photos [Click to enlarge]

Bright © 2026 Bright, All Rights Reserved.

The data related to real estate for sale on this website comes in part from the INTERNET DATA EXCHANGE (IDX) program of the Bright MLS. Real estate listings held by brokerage firms other than this site owner are marked with the IDX logo.

IDX information is for consumers' personal, non-commercial use and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing.

The information is not guaranteed. Measurements are solely for the purpose of marketing, may not be exact, and should not be relied upon for loan, valuation or other purposes. All listing information is deemed reliable but not guaranteed.

This content was last refreshed on 2026-04-15 11:52 AM. Some properties which appear for sale on this website may subsequently have sold or may no longer be available.

DMCA Notice