CashFlowRE
Sign in Sign up
19 Glendale Rd
B Composite 71.55
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 +30.0/30.0
  • DSCR +10.0/10.0
  • 1% rule +8.5/10.0
  • ARV discount +7.5/15.0
  • Schools +6.9/10.0
  • Livability +3.7/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$70,000

19 Glendale Rd · Caribou, ME 04736
3 bd · 1.0 ba · 450 sqft · SingleFamily public records · 142 Days on market
Built 1927 7,840 sqft lot $156/sqft · 19% 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 Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 3-bed/1.0-bath single-family listed at $70k.

Deal economics

  • At list price, monthly cash flow is $268 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($944 rent vs $70k).
  • Recommended offer: $62k (12.0% below list) — sets the bar for market timing.
  • Cap rate 10.9% vs local median 3.6% 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+, schools D, amenities 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.
  • Market conditions: 83 active listings in the ZIP; 112 units permitted in Aroostook County in 2024 (45 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $484 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 $20k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 142 days — a 12% lower offer ($62k) 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; 40% 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 $61,600 (12.0% below list)

Questions for the listing agent

  1. It's been on market 142 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1927 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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.
  7. 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.
  8. 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
1.35%
Cap rate
10.88%
Cash-on-cash
16.40%
DSCR
1.73
GRM
6.2

CMA / ARV

ARV (median comp)
$155,029
List price
$70,000
Delta
-54.85%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
7.5%
Equity multiple
1.29×
Total profit
$5,727
Equity at exit
$10,437
10-year hold
IRR
16.8%
Equity multiple
2.38×
Total profit
$26,998
Equity at exit
$6,052

Cash invested: $19,600 (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
83
Price-to-rent
6.2×

Monthly cashflow live

Estimated rent
$944 medium interval (Pro) →
Mortgage (P&I)
$367
Tax from tax record
$82 /mo · $980/yr
Insurance
$29
HOA
$0
Vacancy / Maint / Mgmt
$198
Net cashflow
$268

Break-even live

Break-even rent $605
Max offer price $70,000
Occupancy floor 67%

Sensitivity live

Price -10% $307 -5% $288 +0% $268 +5% $248 +10% $228
Rent -10% $193 -5% $231 +0% $268 +5% $305 +10% $342
Rate -1.0pp $303 -0.5pp $286 base $268 +0.5pp $250 +1.0pp $231

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
$17,500
Closing costs
$2,100
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Listing history 31 events

  1. 2026-06-18
    days on market $70,000 Active 142 DOM
  2. 2026-06-17
    days on market $70,000 Active 141 DOM
  3. 2026-06-16
    days on market $70,000 Active 140 DOM
  4. 2026-06-15
    days on market $70,000 Active 139 DOM
  5. 2026-06-13
    days on market $70,000 Active 137 DOM
  6. 2026-06-12
    days on market $70,000 Active 136 DOM
  7. 2026-06-09
    days on market $70,000 Active 133 DOM
  8. 2026-06-08
    days on market $70,000 Active 132 DOM
  9. 2026-06-07
    days on market $70,000 Active 131 DOM
  10. 2026-06-07
    days on market $70,000 Active 130 DOM
  11. 2026-06-04
    days on market $70,000 Active 127 DOM
  12. 2026-06-02
    days on market $70,000 Active 126 DOM
  13. 2026-06-01
    days on market $70,000 Active 125 DOM
  14. 2026-05-31
    days on market $70,000 Active 124 DOM
  15. 2026-05-31
    days on market $70,000 Active 123 DOM
  16. 2026-01-28
    listed $70,000 Active 713-char remark
    Show marketing remark (713 chars)

    ✨ 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!

  17. 2026-01-15
    price $27,400
  18. 2025-12-31
    price $29,900
  19. 2025-12-09
    price $32,000
  20. 2025-12-01
    price $39,900
  21. 2023-09-13
    soldstatus $50,000 Closed
  22. 2023-08-18
    historical Active Under Contract
  23. 2023-08-17
    price $50,000
  24. 2023-08-07
    listed $65,000 Active
  25. 2020-05-22
    soldstatus $7,000 Closed
  26. 2020-05-06
    status Pending
  27. 2020-03-05
    price $12,900
  28. 2019-12-05
    price $14,900
  29. 2019-10-30
    listed $24,900 Active
  30. 2019-06-14
    price $29,000
  31. 2019-05-14
    price $32,000

ⓘ 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
$11,328
− Mortgage interest
−$3,921
− Property taxes
−$980
− Insurance
−$350
− Repairs & maintenance
−$906
− Management
−$906
− Depreciation
−$2,036
Taxable income
$2,228
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$535
After-tax cash flow
$2,679/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.

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

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
City population
9,107
Population (ZIP)
9,107

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

Market trends

HPI YoY
▼ -50.06%
Current HPI
219.5142
Rent YoY
Metro
State GDP YoY
F500 in state
0

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…