CashFlowRE
Sign in Sign up
19 Glendale Rd
B- Composite 68.1
Why this score? — see what drove the B- grade

The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).

  • Cash flow +27.0/30.0
  • DSCR +9.3/10.0
  • Schools +8.7/10.0
  • ARV discount +7.5/15.0
  • 1% rule +7.2/10.0
  • Livability +3.7/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.2/5.0
  • Appreciation +0.0/10.0

$69,000

19 Glendale Rd · Caribou, ME 04736
3 bd · 1.0 ba · 450 sqft · SingleFamily public records · 240 Days on market
Built 1927 Fair condition 7,840 sqft lot $153/sqft · 27% above area

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

✨ Charming Caribou Fixer-Upper With Endless Potential! ✨ Tucked away on a quiet, quaint side street yet just minutes from shopping and daily conveniences, this home is the perfect canvas for your imagination and creativity. Inside, you'll find 2 bedrooms — a spacious master suite with private bath — plus a large loft that's ideal for a home office, studio, or bonus living space. The open-concept kitchen, dining, and living area makes entertaining a breeze, while first-floor laundry keeps life simple with true one-level living. Outside, a detached two-car garage offers plenty of storage and workspace. Bring your vision and turn this well-located property into the home you've always dreamed of!

Key facts

  • 7,840 sq ft lot
  • 2 garage spots
  • Built 1927

Neighborhood map

Property Rental comp Retail Costco Walmart Transit Schools Stadiums Fortune 500 · Circle radius: 6.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 3-bed/1.0-bath single-family listed at $69k. Condition is rated fair.

Deal economics

  • At list price, monthly cash flow is $192 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($841 rent vs $69k).
  • Recommended offer: $61k (12.0% below list) — sets the bar for market timing.
  • Cap rate 9.6% vs local median 3.4% in Caribou — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

Location & tenants

  • Location reads 74/100 on livability (#46 in ME, #4,849 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: employment D+, amenities F, commute F.
  • RSU 39 (town): math 82% / reading 83% proficiency, ranked #79 of 112 in ME (top 70%) — strong family-tenant draw, lease renewals of 3-5y typical.
  • Zoned schools: Caribou Community School (math 81% / reading 83%, grade A+, #155 of 294 statewide, top 59%, 750 students, 49% FRL); Caribou High School (math 92% / reading 92%, grade A+, #27 of 108 statewide, top 36%, 470 students, 51% FRL) — zoned schools at 50% FRL track the district average.
  • Market conditions: 134 active listings in the ZIP; 112 units permitted in Aroostook County in 2024 (45 in 5+ unit buildings).
  • This rent is only 18% of the median local income ($56k/yr) — well below the 30% rent-burden line; pricing power to push rent on renewal without tenant pushback.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $477 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Aroostook County population projected at -33% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $19k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 240 days — a 12% lower offer ($61k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 7y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.
  • Current owner paid $50k; 38% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1927 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $60,720 (12.0% below list)

Questions for the listing agent

  1. It's been on market 240 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  3. Built in 1927 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  7. What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
  8. What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
  9. How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

1% rule
1.22%
Cap rate
9.64%
Cash-on-cash
11.94%
DSCR
1.53
GRM
6.8

CMA / ARV

ARV (median comp)
$143,061
List price
$69,000
Delta
-51.77%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
60 Katahdin Ave 1.34mi 2/1.0 (-1) 576 (+28%) 2mo $90,000 $156 33

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

-3.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
1.4%
Equity multiple
1.06×
Total profit
$1,069
Equity at exit
$10,288
10-year hold
IRR
11.1%
Equity multiple
1.87×
Total profit
$16,732
Equity at exit
$5,966

Cash invested: $19,320 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
41 Moderately Tenant-Leaning
State Maine
41 Moderately Tenant-Leaning · D+2
County
— inherits STATE
City
— inherits STATE
Portland has rent control referendum (2020); strong habitability; security deposit caps.

ZIP-level market 04736

Home prices YoY
-18.6%
Active inventory
134
Price-to-rent
6.8×

Monthly cashflow live

Estimated rent
$841 medium interval (Pro) →
Mortgage (P&I)
$362
Tax from tax record
$82 /mo · $980/yr
Insurance
$29
HOA
$0
Vacancy / Maint / Mgmt
$177
Net cashflow
$192

Break-even live

Break-even rent $598
Max offer price $69,000
Occupancy floor 72%

Sensitivity live

Price -10% $231 -5% $212 +0% $192 +5% $173 +10% $153
Rent -10% $126 -5% $159 +0% $192 +5% $225 +10% $259
Rate -1.0pp $227 -0.5pp $210 base $192 +0.5pp $174 +1.0pp $156

UW: 25.0% down · 7.5% · 30yr · 1.5% tax · 5.0% vac · 8.0% maint · 8.0% mgmt

Financing live

Cash to close

Down payment
$17,250
Closing costs
$2,070
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Listing history 50 events

  1. 2026-09-24
    days on market $69,000 Active 240 DOM
  2. 2026-09-23
    days on market $69,000 Active 239 DOM
  3. 2026-09-20
    days on market $69,000 Active 236 DOM
  4. 2026-09-19
    days on market $69,000 Active 235 DOM
  5. 2026-09-19
    days on market $69,000 Active 234 DOM
  6. 2026-09-17
    days on market $69,000 Active 233 DOM
  7. 2026-09-17
    days on market $69,000 Active 232 DOM
  8. 2026-09-16
    days on market $69,000 Active 231 DOM
  9. 2026-09-14
    days on market $69,000 Active 230 DOM
  10. 2026-09-13
    days on market $69,000 Active 229 DOM
  11. 2026-09-12
    days on market $69,000 Active 228 DOM
  12. 2026-09-11
    days on market $69,000 Active 227 DOM
  13. 2026-09-05
    days on market $69,000 Active 221 DOM
  14. 2026-09-04
    days on market $69,000 Active 220 DOM
  15. 2026-09-03
    days on market $69,000 Active 219 DOM
  16. 2026-09-02
    days on market $69,000 Active 218 DOM
  17. 2026-08-29
    days on market $69,000 Active 214 DOM
  18. 2026-08-28
    days on market $69,000 Active 213 DOM
  19. 2026-08-27
    days on market $69,000 Active 212 DOM
  20. 2026-08-25
    days on market $69,000 Active 210 DOM
  21. 2026-08-24
    days on market $69,000 Active 209 DOM
  22. 2026-08-23
    days on market $69,000 Active 208 DOM
  23. 2026-08-22
    days on market $69,000 Active 207 DOM
  24. 2026-08-21
    days on market $69,000 Active 206 DOM
  25. 2026-08-20
    days on market $69,000 Active 205 DOM
  26. 2026-08-19
    days on market $69,000 Active 204 DOM
  27. 2026-08-18
    days on market $69,000 Active 203 DOM
  28. 2026-08-17
    days on market $69,000 Active 202 DOM
  29. 2026-08-16
    days on market $69,000 Active 201 DOM
  30. 2026-08-15
    days on market $69,000 Active 200 DOM
  31. 2026-08-15
    days on market $69,000 Active 199 DOM
  32. 2026-08-13
    days on market $69,000 Active 198 DOM
  33. 2026-08-12
    days on market $69,000 Active 197 DOM
  34. 2026-08-11
    days on market $69,000 Active 196 DOM
  35. 2026-08-10
    days on market $69,000 Active 195 DOM
  36. 2026-08-09
    days on market $69,000 Active 194 DOM
  37. 2026-08-08
    days on market $69,000 Active 193 DOM
  38. 2026-08-07
    days on market $69,000 Active 192 DOM
  39. 2026-08-06
    days on market $69,000 Active 191 DOM
  40. 2026-08-05
    price $69,000 Active 190 DOM
  41. 2026-08-05
    days on market $70,000 Active 190 DOM
  42. 2026-08-04
    days on market $70,000 Active 189 DOM
  43. 2026-08-03
    days on market $70,000 Active 188 DOM
  44. 2026-07-31
    days on market $70,000 Active 185 DOM
  45. 2026-07-30
    days on market $70,000 Active 184 DOM
  46. 2026-07-29
    days on market $70,000 Active 183 DOM
  47. 2026-07-27
    days on market $70,000 Active 181 DOM
  48. 2026-07-25
    days on market $70,000 Active 179 DOM
  49. 2026-07-24
    days on market $70,000 Active 178 DOM
  50. 2026-07-23
    days on market $70,000 Active 177 DOM

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Tax reassessment forecast ME · Partial reset (capped growth)

Current annual tax
$980 · $82/mo
Projected year-2 tax
$980 · $82/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$10,093
− Mortgage interest
−$3,865
− Property taxes
−$980
− Insurance
−$345
− Repairs & maintenance
−$807
− Management
−$807
− Depreciation
−$2,007
Taxable income
$1,281
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$307
After-tax cash flow
$1,999/yr

For passive investors: Depreciation is non-cash, so a rental often shows a tax loss while cash-flowing — sheltering income. Rental losses are passive: they offset passive income freely, and up to $25,000/yr can offset ordinary (W-2) income if you actively participate and your MAGI is under $100k (phasing out to $0 by $150k); unused losses carry forward. On sale, claimed depreciation is recaptured at up to 25%, and gains may owe capital-gains tax (a 1031 exchange can defer both). Figures are a year-1 estimate at your 24.0% rate — not tax advice; consult a CPA.

Condition & rehab AI · 2 photos

Fair 45/100 Moderate rehab Est. rehab $11,250–$20,250 screening

This fixer-upper in Caribou, ME requires significant repairs and maintenance, including a new roof, exterior siding, and landscaping. Upgrading these areas would significantly increase its resale and rental value.

Components & finishes AI

Roof metal · good

Repairs flagged

  • Major roof — Signs of wear and discoloration suggest significant damage.
  • Major exterior siding — Peeling paint and chipping paint indicate severe deterioration.
  • Major landscaping — Overgrown and unkempt landscaping detracts from the property's curb appeal.
  • Major interior walls/paint — The exterior condition suggests the interior may be in a similar state of disrepair.
  • Major HVAC/mechanicals — No photos of the systems are provided, but the overall condition suggests they may need maintenance or replacement.
  • Major flooring — No flooring is visible, but the exterior condition suggests it may be worn or damaged.

Value-add opportunities

  • Both repair roof — A new roof would significantly improve the home's appearance and value.
  • Both repair exterior siding — New siding would enhance the home's curb appeal and increase its value.
  • Both landscaping — A well-maintained landscape would improve the home's curb appeal and attract potential buyers.
  • Both HVAC systems — Upgrading HVAC systems would improve comfort and energy efficiency, increasing both resale and rental value.
  • Both paint interior — Fresh paint inside would make the home more appealing and increase its value.
  • Both replace flooring — New flooring would improve the home's appearance and increase its value.

ⓘ Rehab cost is a screening estimate — Moderate scope × the home's square footage at US $/sqft rules of thumb (the same model as the Flip Finder). Get contractor quotes + a written scope before underwriting.

A Composite school gradezoned avg 87/100

Zoned Schools

Elementary Caribou Community School A+ ME #155/294 Nat'l #849/41,679 High Caribou High School A+ ME #27/108 Nat'l #281/17,239

Schools (NCES district)

District
RSU 39
NCES district ID
2314794
Math proficiency
82% ▲ 55.00%
Reading proficiency
83% ▲ 39.00%
Median HH income
$38,159
Composite
68.6/100
National rank
#341
State rank
#79 of 112 in ME
B Composite livability gradescore 74/100

Livability — Caribou

Score
74/100
State rank
#46
US rank
#4849

Category grades

Amenities F Commute F Cost of living A+ Crime A Employment D+ Housing A+ Health & safety A+ User ratings B-

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Caribou, ME
County
Aroostook · 61,905 people
City population
9,107
Population (ZIP)
9,107
Household income
$56,189
Rent vs Own
22.4% rent · 77.6% own
Severe rent burden
8% of renters

Population outlook (Aroostook County) Hauer SSP2

Today (2025)
61,905 people
By 2030
57,815 · -6.6%
By 2040
49,240 · -20.5%
By 2050
41,386 · -33.1%
By 2075
27,664 · -55.3%
By 2100
18,974 · -69.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (93%)
Race & ethnicity
White 93% Two or more races 5%
Common ancestry
Lithuanian 28% Slovak 3% Serbian 1%
Foreign-born
3% · Canada
Languages at home
92% English-only · French/Haitian/Cajun 7%

Political lean MEDSL · Aroostook

2024 margin
Strong R (+26.2) · D 36.2% · R 62.4% · Other 1.4%
2008→2024 swing
-35.8pp toward R · 2008: 9.6pp · 2024: -26.2pp
All cycles
2024: R+26.2 2020: R+19.9 2016: R+17.3 2012: D+7.7 2008: D+9.6

Not yet ingested

Civics

Price history

+118.8% since first listed
16 events — show timeline
  • 2026-01-28 Listed $70,000 MREIS
  • 2026-01-15 Price Changed $27,400 MREIS
  • 2025-12-31 Price Changed $29,900 MREIS
  • 2025-12-09 Price Changed $32,000 MREIS
  • 2025-12-01 Price Changed $39,900 MREIS
  • 2023-09-13 Sold (MLS) $50,000 MREIS
  • 2023-08-18 Contingent MREIS
  • 2023-08-17 Price Changed $50,000 MREIS
  • 2023-08-07 Listed $65,000 MREIS
  • 2020-05-22 Sold (MLS) $7,000 MREIS
  • 2020-05-06 Pending MREIS
  • 2020-03-05 Price Changed $12,900 MREIS
  • 2019-12-05 Price Changed $14,900 MREIS
  • 2019-10-30 Listed $24,900 MREIS
  • 2019-06-14 Price Changed $29,000 MREIS
  • 2019-05-14 Price Changed $32,000 MREIS

Property tax history

-2.8%/yr

Latest (2024): $980 · -39.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…