CashFlowRE
Sign in Sign up
150 Church St
A- Composite 81.27
Why this score? — see what drove the A- 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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Appreciation +10.0/10.0
  • ARV discount +7.5/15.0
  • Schools +6.3/10.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0

$62,000

150 Church St · Turner, ME 04220
2 bd · 1.0 ba · 540 sqft · SingleFamily public records · 27 Days on market
Built 1957 3.00 ac lot ↓ 27% since listing

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

Listing remarks

Rustic Western Maine 2-bedroom camp with interior plumbing! The property does need repairs as it has been vacant for years. Great place to escape, town beach nearby, ATV trails and great hunting. Town tax acquired property

Key facts

  • Great hunting
  • Interior plumbing
  • Town beach nearby

Tags

INTERIOR PLUMBINGTOWN BEACH NEARBYATV TRAILSGREAT HUNTING

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 2-bed/1.0-bath single-family listed at $62k.

Deal economics

  • At list price, monthly cash flow is $818 ($10k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $62k).
  • Recommended offer: $61k (1.5% below list) — sets the bar for market timing.

Location & tenants

  • Location reads: area grade A — affects rentability + tenant quality, not the cash-flow math above.
  • RSU 10 (rural): math 72% / reading 79% proficiency, ranked #107 of 112 in ME (top 96%) — strong family-tenant draw, lease renewals of 3-5y typical.
  • Zoned schools: Hartford-Sumner Elementary School (math 77% / reading 82%, grade A, #182 of 294 statewide, top 69%, 303 students, 54% FRL); Mountain Valley Middle School (math 69% / reading 78%, grade A, #79 of 85 statewide, top 95%, 354 students, 76% FRL); Buckfield Jr-Sr High School (math 87% / reading 92%, grade A+, #56 of 108 statewide, top 60%, 222 students, 40% FRL) — zoned schools at 57% FRL track the district average.
  • Market conditions: 37 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 $7k of equity ($429 loan paydown + $6k appreciation (10.0% local appreciation)).
  • Oxford County population projected at -21% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (10.0% appreciation + 3.0% rent growth), your $17k cash investment doubles in ~2 years — after that, you're playing with house money.
  • By year 5, paydown + projected appreciation supports a ~$31k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 27 days — a 2% lower offer ($61k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 11y 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 1957 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $61,070 (1.5% below list)

Questions for the listing agent

  1. Built in 1957 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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.
  4. 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.
  5. 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
2.54%
Cap rate
22.12%
Cash-on-cash
56.51%
DSCR
3.51
GRM
3.3

CMA / ARV

No comps found within radius.

Projected returns pro-forma

10.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
69.2%
Equity multiple
5.95×
Total profit
$85,860
Equity at exit
$55,855
10-year hold
IRR
62.9%
Equity multiple
13.21×
Total profit
$211,944
Equity at exit
$120,452

Cash invested: $17,360 (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 04220

Home prices YoY
5.7%
Active inventory
37
Price-to-rent
3.3×

Monthly cashflow live

Estimated rent
$1,577 medium interval (Pro) →
Mortgage (P&I)
$325
Tax est. 1.5%
$78 /mo · $930/yr
Insurance
$26
HOA
$0
Vacancy / Maint / Mgmt
$331
Net cashflow
$818

Break-even live

Break-even rent $542
Max offer price $62,000
Occupancy floor 43%

Sensitivity live

Price -10% $860 -5% $839 +0% $818 +5% $796 +10% $775
Rent -10% $693 -5% $755 +0% $818 +5% $880 +10% $942
Rate -1.0pp $849 -0.5pp $833 base $818 +0.5pp $801 +1.0pp $785

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
$15,500
Closing costs
$1,860
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 6 events

  1. 2026-03-04
    status Pending
  2. 2026-02-05
    listed $62,000 Active
  3. 2015-07-01
    historical
  4. 2015-06-12
    price $65,000
  5. 2015-05-22
    price $72,000
  6. 2015-03-05
    listed $85,000 Active

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

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 2/10 Low 7 d/yr ≥89°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 3/10 Moderate 8% 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
$18,927
− Mortgage interest
−$3,473
− Property taxes
−$930
− Insurance
−$310
− Repairs & maintenance
−$1,514
− Management
−$1,514
− Depreciation
−$1,804
Taxable income
$9,382
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,252
After-tax cash flow
$7,559/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 10
NCES district ID
2314795
Math proficiency
72% ▲ 50.00%
Reading proficiency
79% ▲ 34.00%
Median HH income
$37,647
Composite
62.72/100
National rank
#671
State rank
#107 of 112 in ME

Livability — Turner

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

Population (ZIP)
3,815

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 (89%)
Race & ethnicity
White 89% Two or more races 11%
Common ancestry
Lithuanian 18% Slovak 11% Serbian 3%
Foreign-born
1%
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
▲ 14.52%
Current HPI
271.0662
Rent YoY
Metro
State GDP YoY
F500 in state
0

Price history

-27.1% since first listed
6 events — show timeline
  • 2026-03-04 Pending MREIS
  • 2026-02-05 Listed $62,000 MREIS
  • 2015-07-01 Delisted MREIS
  • 2015-06-12 Price Changed $65,000 MREIS
  • 2015-05-22 Price Changed $72,000 MREIS
  • 2015-03-05 Listed $85,000 MREIS

Property tax history

-36.2%/yr

Latest (2018): $82 · +9.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…