CashFlowRE
Sign in Sign up
260 Weld St
D+ Composite 49.81
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 +8.6/30.0
  • Appreciation +6.4/10.0
  • Schools +6.4/10.0
  • Livability +3.4/5.0
  • 1% rule +2.7/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • DSCR +2.4/10.0

$155,000

260 Weld St · Dixfield, ME 04224
3 bd · 1.0 ba · 1,199 sqft · SingleFamily · 96 Days on market
Built 1940 0.43 ac lot Est $248k · 38% under

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

Listing remarks

Welcome to this 3 bedroom home in the heart of Dixfield offering comfort, convenience, and great value. Recent updates include fresh interior paint and new carpeting, giving this home a clean and inviting feel thought out. The main living space features a bright and sunny living room providing a place to relax and unwind, and a kitchen with a dining area to gather with family and friends, while the entry way offers a great place to store outside gear. Additional highlights include a 2 car attached garage for convenience and another attached space for more storage and entry to the back yard for gardening, play or relaxing. Located close to local shops, schools and town amenities, this would

Key facts

  • Recent updates
  • New carpeting
  • Fresh interior paint

Tags

RECENT UPDATESFRESH INTERIOR PAINTNEW CARPETINGBRIGHT AND SUNNY LIVING ROOMKITCHEN WITH DINING AREA2 CAR ATTACHED GARAGE

Property features AI

Finance

  • Financial info: Annual tax amount listed (see listing for details)

Exterior

  • Parking: Attached 2-car garage with direct entry to the living area; Paved parking with 5–10 spaces
  • Utilities: Public water; Public sewer; Electric service with circuit breakers; Electric water heater
  • Home design: Single family residence; Built in 1940
  • Construction: Wood frame construction with aluminum siding; Metal roof; Full unfinished basement with interior entry
  • Exterior features: Level, neighborhood lot; Paved road access

Interior

  • Kitchen: Kitchen on the first floor
  • Bedrooms: Primary bedroom on the first floor; Two additional bedrooms on the second floor
  • Flooring: Carpet; Laminate; Vinyl
  • Bathrooms: One full bathroom
  • Heating & cooling: Forced air heating
  • Interior features: Six total rooms; First-floor bedroom; Bathtub; Unfurnished
  • Laundry & utility: Laundry located on the main level

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 $155k.

Deal economics

  • At list price, monthly cash flow is $-134 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $136k (12.5% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $119k (23.5% below list).
  • Recommended offer: $119k (23.5% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 67/100 on livability (#92 in ME) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, health & safety A+; Watch: amenities F, commute F, employment F.
  • RSU 56 (rural): math 74% / reading 81% proficiency, ranked #95 of 112 in ME (top 85%) — strong family-tenant draw, lease renewals of 3-5y typical.
  • Zoned schools: Dirigo Elementary School (math 67% / reading 77%, grade A-, #253 of 294 statewide, top 90%, 359 students, 46% FRL); T W Kelly Dirigo Middle School (math 77% / reading 82%, grade A+, #63 of 85 statewide, top 77%, 171 students, 51% FRL); Dirigo High School (math 90% / reading 90%, grade A+, #44 of 108 statewide, top 44%, 234 students, 42% FRL) — zoned schools at 46% FRL track the district average.
  • Market conditions: 28 active listings in the ZIP; 329 units permitted in Oxford County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $6k of equity ($1k loan paydown + $4k appreciation (2.9% local appreciation)).
  • Oxford County population projected at -21% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • By year 7, paydown + projected appreciation supports a ~$35k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 96 days — a 9% lower offer ($141k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 17y 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.

Risks & watch-outs

  • Watch-outs: built in 1940 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $118,648 (23.5% 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 96 days. Have you received any prior offers? Is the seller open to a 23% concession, seller financing, or rate buy-down credit?
  3. Built in 1940 — 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. 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
0.77%
Cap rate
5.26%
Cash-on-cash
-3.70%
DSCR
0.84
GRM
10.9

CMA / ARV

ARV (on-the-fly)
$248,193
Comps found
4
Show comp detail 4 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
13 Dix Ave 0.43mi 3/1.0 1,099 (-8%) 4mo $70,000 $64 63
27 Coburn Ave 0.53mi 3/1.5 1,248 (+4%) 8mo $243,000 $195 60
65 Holt Hill Rd 0.43mi 3/2.0 1,278 (+7%) 23mo $265,000 $207 46
12 Marble Ln 0.58mi 3/1.0 1,021 (-15%) 12mo $224,000 $219 38

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

Projected returns pro-forma

2.86% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
3.6%
Equity multiple
1.21×
Total profit
$8,996
Equity at exit
$68,452
10-year hold
IRR
7.0%
Equity multiple
2.05×
Total profit
$45,483
Equity at exit
$104,536

Cash invested: $43,400 (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 04224

Home prices YoY
1.3%
Active inventory
28
Price-to-rent
10.9×

Monthly cashflow live

Estimated rent
$1,186 medium interval (Pro) →
Mortgage (P&I)
$813
Tax est. 1.5%
$194 /mo · $2,325/yr
Insurance
$65
HOA
$0
Vacancy / Maint / Mgmt
$249
Net cashflow
$-134

Break-even live

Break-even rent $1,356
Max offer price $135,632
Occupancy floor

Sensitivity live

Price -10% $-27 -5% $-80 +0% $-134 +5% $-187 +10% $-241
Rent -10% $-228 -5% $-181 +0% $-134 +5% $-87 +10% $-40
Rate -1.0pp $-56 -0.5pp $-94 base $-134 +0.5pp $-174 +1.0pp $-215

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
$38,750
Closing costs
$4,650
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 26 events

  1. 2026-06-21
    days on market $155,000 Active 96 DOM
  2. 2026-06-21
    days on market $155,000 Active 95 DOM
  3. 2026-06-18
    days on market $155,000 Active 93 DOM
  4. 2026-06-17
    days on market $155,000 Active 92 DOM
  5. 2026-06-16
    days on market $155,000 Active 91 DOM
  6. 2026-06-15
    days on market $155,000 Active 90 DOM
  7. 2026-06-13
    days on market $155,000 Active 88 DOM
  8. 2026-06-12
    days on market $155,000 Active 87 DOM
  9. 2026-06-09
    days on market $155,000 Active 84 DOM
  10. 2026-06-08
    days on market $155,000 Active 83 DOM
  11. 2026-06-07
    days on market $155,000 Active 82 DOM
  12. 2026-06-05
    days on market $155,000 Active 80 DOM
  13. 2026-06-04
    days on market $155,000 Active 78 DOM
  14. 2026-06-02
    days on market $155,000 Active 77 DOM
  15. 2026-06-01
    status $155,000 Active 76 DOM
  16. 2026-06-01
    days on market $155,000 Active Under Contract 76 DOM
  17. 2026-05-31
    days on market $155,000 Active Under Contract 75 DOM
  18. 2026-05-31
    days on market $155,000 Active Under Contract 74 DOM
  19. 2026-05-04
    historical Active Under Contract
  20. 2026-04-08
    status Active
  21. 2026-04-03
    status Pending
  22. 2026-03-12
    listed $155,000 Active
  23. 2014-08-21
    listed $48,900
  24. 2014-02-28
    listed $49,900
  25. 2013-07-06
    listed $49,900
  26. 2009-01-16
    listed $40,000

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

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$14,238
− Mortgage interest
−$8,682
− Property taxes
−$2,325
− Insurance
−$775
− Repairs & maintenance
−$1,139
− Management
−$1,139
− Depreciation
−$4,509
Taxable loss
−$4,332
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,040
After-tax cash flow
$-567/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 56
NCES district ID
2314833
Math proficiency
74% ▲ 55.00%
Reading proficiency
81% ▲ 37.00%
Median HH income
$38,091
Composite
64.43/100
National rank
#544
State rank
#95 of 112 in ME

Livability — Dixfield

Score
67/100
State rank
#92
US rank
#10320

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Dixfield, ME
Population (ZIP)
3,077

Population outlook (Oxford County) Hauer SSP2

Today (2025)
55,853 people
By 2030
54,190 · -3.0%
By 2040
49,484 · -11.4%
By 2050
43,958 · -21.3%
By 2075
32,308 · -42.2%
By 2100
21,858 · -60.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (94%)
Race & ethnicity
White 94% Hispanic / Latino 5% Two or more races 3%
Common ancestry
Lithuanian 11% Slovak 5% German 2%
Foreign-born
1% · Canada
Languages at home
99% English-only · French/Haitian/Cajun 1%

Political lean MEDSL · Oxford

2024 margin
R (+12.9) · D 42.7% · R 55.6% · Other 1.7%
2008→2024 swing
-28.9pp toward R · 2008: 16.0pp · 2024: -12.9pp
All cycles
2024: R+12.9 2020: R+8.8 2016: R+13.0 2012: D+14.9 2008: D+16.0

Not yet ingested

Civics

Market trends

HPI YoY
▲ 2.86%
Current HPI
219.9452
Rent YoY
Metro
State GDP YoY
F500 in state
0

Price history

+287.5% since first listed
8 events — show timeline
  • 2026-05-04 Contingent MREIS
  • 2026-04-08 Relisted MREIS
  • 2026-04-03 Pending MREIS
  • 2026-03-12 Listed $155,000 MREIS
  • 2014-08-21 Listed $48,900 MREIS
  • 2014-02-28 Listed $49,900 MREIS
  • 2013-07-06 Listed $49,900 MREIS
  • 2009-01-16 Listed $40,000 MREIS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…