CashFlowRE
Sign in Sign up
1 Hall St
D+ Composite 45.07
Why this score? — see what drove the D+ 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).

  • ARV discount +15.0/15.0
  • Cash flow +8.5/30.0
  • Schools +8.0/10.0
  • Livability +4.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • 1% rule +2.3/10.0
  • DSCR +2.3/10.0
  • Appreciation +0.0/10.0

$349,000

1 Hall St · Kennebunk, ME 04043
3 bd · 1.0 ba · 1,442 sqft · SingleFamily public records · 108 Days on market
Built 1890 9,583 sqft lot $242/sqft · 32% below area Est $511k · 32% under ↓ 7% since listing

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

Listing remarks MLS

Located in the MRCU zone gives this property multiple options of use. It is a very short distance to downtown Kennebunk, schools and beaches. Both the home and the attached barn are in need of renovations/improvements with the potential of a mixed use.

Key facts

  • Attached barn
  • 9,583 sq ft lot
  • Parking

Tags

SHORT DISTANCE TO DOWNTOWNSHORT DISTANCE TO SCHOOLSSHORT DISTANCE TO BEACHESATTACHED BARNPOTENTIAL OF MIXED USE

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 $349k.

Deal economics

  • At list price, monthly cash flow is $-306 ($-4k/yr) — negative.
  • To cash-flow at today's rent, offer at most $295k (15.5% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $255k (26.9% below list).
  • Recommended offer: $255k (26.9% below list) — sets the bar for 1% rule.
  • Cap rate 5.2% vs local median 3.2% in Kennebunk — 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 79/100 on livability (#20 in ME, #2,049 nationally) — a middle-class / working-renter tenant base. Strengths: crime A+, employment A+, housing A+; Watch: cost of living D+, amenities F, commute F.
  • RSU 21 (rural): math 91% / reading 94% proficiency, ranked #13 of 112 in ME (top 12%) — strong family-tenant draw, lease renewals of 3-5y typical; only 16% free/reduced lunch — higher-income household profile.
  • Zoned schools: Kennebunk Elementary School (358 students, 9% FRL); Middle School of The Kennebunks (math 92% / reading 96%, grade A+, #5 of 85 statewide, top 5%, 479 students, 11% FRL); Kennebunk High School (math 98% / reading 92%, grade A+, #18 of 108 statewide, top 22%, 756 students, 11% FRL).
  • Market conditions: 132 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals at typical pace (median 16d on market — plan ~3-4 weeks tenant-placement turnaround); 1,386 units permitted in York County in 2024 (338 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $10k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 108 days — a 9% lower offer ($318k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1890 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major wind risk, 62% chance of damaging wind over 30y — expect insurance premiums to compound above CPI over the hold.
Recommended offer $255,227 (26.9% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 108 days. Have you received any prior offers? Is the seller open to a 27% concession, seller financing, or rate buy-down credit?
  3. Built in 1890 — 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 A-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  7. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  8. 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.
  9. 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.
  10. 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
0.73%
Cap rate
5.24%
Cash-on-cash
-3.76%
DSCR
0.83
GRM
11.4

CMA / ARV

ARV (median comp)
$510,811
List price
$349,000
Delta
-31.68%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 10 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
49 Brown St 0.17mi 3/1.5 1,422 (-1%) 10mo $599,000 $421 80
40 Hillcrest Dr 0.18mi 2/1.5 (-1) 1,476 (+2%) 20mo $460,000 $312 64
6 Cider Mill Ln 0.48mi 3/2.0 1,488 (+3%) 7mo $725,000 $487 63
2 Cider Mill Ln 0.49mi 3/2.0 1,488 (+3%) 6mo $649,000 $436 62
24 York St 0.25mi 4/2.0 (+1) 1,534 (+6%) 9mo $499,900 $326 61
9 Parsons St 0.61mi 4/2.0 (+1) 1,446 (+0%) 4mo $510,000 $353 58
2 Cross St 0.34mi 3/2.0 1,248 (-14%) 2mo $485,000 $389 56
4 Cider Mill Ln 0.47mi 4/2.0 (+1) 1,648 (+14%) 3mo $555,000 $337 43
3 Clarkdale Rd 0.69mi 3/1.0 1,229 (-15%) 2mo $482,000 $392 42
122 Brown St 0.64mi 3/2.0 1,229 (-15%) 14mo $500,000 $407 30

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
-22.6%
Equity multiple
0.22×
Total profit
$-76,074
Equity at exit
$52,037
10-year hold
IRR
-16.9%
Equity multiple
0.06×
Total profit
$-91,425
Equity at exit
$30,175

Cash invested: $97,720 (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 04043

Home prices YoY
-21.4%
Active inventory
132
Price-to-rent
11.4×

Monthly cashflow live

Estimated rent
$2,552 medium interval (Pro) →
Mortgage (P&I)
$1,830
Tax from tax record
$347 /mo · $4,163/yr
Insurance
$145
HOA
$0
Vacancy / Maint / Mgmt
$536
Net cashflow
$-306

Break-even live

Break-even rent $2,940
Max offer price $294,902
Occupancy floor

Sensitivity live

Price -10% $-109 -5% $-207 +0% $-306 +5% $-405 +10% $-504
Rent -10% $-508 -5% $-407 +0% $-306 +5% $-205 +10% $-105
Rate -1.0pp $-130 -0.5pp $-217 base $-306 +0.5pp $-397 +1.0pp $-489

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
$87,250
Closing costs
$10,470
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.

Rent comps 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
13 Legacy Ln Kennebunk, ME 2.0 1.5 1008 $2,800 $2.78 15d 1 0.22mi
3 Thomas Dr Kennebunk, ME 2.0 1.5 1000 $2,150 $2.15 45d 1 0.24mi
11 Cambridge Ct Kennebunk, ME 2.0 2.0 1455 $3,000 $2.06 15d 1 1.13mi

Listing history 18 events

  1. 2026-06-22
    days on market $349,000 Active 108 DOM
  2. 2026-06-18
    days on market $349,000 Active 105 DOM
  3. 2026-06-17
    days on market $349,000 Active 104 DOM
  4. 2026-06-16
    days on market $349,000 Active 103 DOM
  5. 2026-06-15
    days on market $349,000 Active 102 DOM
  6. 2026-06-14
    days on market $349,000 Active 100 DOM
  7. 2026-06-10
    days on market $349,000 Active 97 DOM
  8. 2026-06-09
    days on market $349,000 Active 96 DOM
  9. 2026-06-08
    days on market $349,000 Active 95 DOM
  10. 2026-06-07
    days on market $349,000 Active 94 DOM
  11. 2026-06-05
    days on market $349,000 Active 91 DOM
  12. 2026-06-03
    days on market $349,000 Active 90 DOM
  13. 2026-06-02
    days on market $349,000 Active 89 DOM
  14. 2026-06-01
    days on market $349,000 Active 88 DOM
  15. 2026-05-31
    days on market $349,000 Active 87 DOM
  16. 2026-05-30
    days on market $349,000 Active 86 DOM
  17. 2026-04-26
    price $379,500 252-char remark
    Show marketing remark (252 chars)

    Located in the MRCU zone gives this property multiple options of use. It is a very short distance to downtown Kennebunk, schools and beaches. Both the home and the attached barn are in need of renovations/improvements with the potential of a mixed use.

  18. 2026-03-05
    listed $410,000 Active 252-char remark
    Show marketing remark (252 chars)

    Located in the MRCU zone gives this property multiple options of use. It is a very short distance to downtown Kennebunk, schools and beaches. Both the home and the attached barn are in need of renovations/improvements with the potential of a mixed use.

ⓘ 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
$4,163 · $347/mo
Projected year-2 tax
$4,455 · $371/mo
Expected delta
+$292/yr (+$24/mo · 7.0%)

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

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X · 0% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥88°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 62% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 1 by 30 yrs out

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$30,627
− Mortgage interest
−$19,549
− Property taxes
−$4,163
− Insurance
−$1,745
− Repairs & maintenance
−$2,450
− Management
−$2,450
− Depreciation
−$10,153
Taxable loss
−$9,883
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,372
After-tax cash flow
$-1,303/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 21
NCES district ID
2314773
Math proficiency
91% ▲ 34.00%
Reading proficiency
94% ▲ 20.00%
Median HH income
$68,462
Composite
79.78/100
National rank
#55
State rank
#13 of 112 in ME

Livability — Kennebunk

Score
79/100
State rank
#20
US rank
#2049

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Kennebunk, ME
Population (ZIP)
11,692

Population outlook (York County) Hauer SSP2

Today (2025)
209,961 people
By 2030
212,816 · +1.4%
By 2040
214,360 · +2.1%
By 2050
210,350 · +0.2%
By 2075
201,686 · -3.9%
By 2100
183,392 · -12.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (94%)
Race & ethnicity
White 94% Hispanic / Latino 3% Two or more races 2% Asian 2%
Common ancestry
Lithuanian 8% Slovak 5% Serbian 3%
Foreign-born
8% · Canada, Vietnam
Languages at home
95% English-only · French/Haitian/Cajun 2% Spanish 2% German/W. Germanic 1%

Political lean MEDSL · York

2024 margin
D (+10.5) · D 54.3% · R 43.8% · Other 1.9%
2008→2024 swing
-10.1pp toward R · 2008: 20.5pp · 2024: 10.5pp
All cycles
2024: D+10.5 2020: D+12.6 2016: D+4.8 2012: D+16.4 2008: D+20.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -108.54%
Current HPI
398.495
Rent YoY
Metro
State GDP YoY
F500 in state
0

Price history

-7.4% since first listed
2 events — show timeline
  • 2026-04-26 Price Changed $379,500 MREIS
  • 2026-03-05 Listed $410,000 MREIS

Property tax history

+5.0%/yr

Latest (2025): $4,163 · +12.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…