313 Waldo St · Rumford, ME 04276

$180,000

9 bd · 3.0 ba · 3,684 sqft · SingleFamily public records · 54 Days on market

Built 1910 0.27 ac lot $49/sqft · at area comps Est $188k · at est.

---

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 +24.2/30.0
• Appreciation +10.0/10.0
• ARV discount +9.3/15.0
• DSCR +7.8/10.0
• Schools +6.3/10.0
• 1% rule +6.0/10.0
• Livability +3.8/5.0
• Rent growth +2.5/5.0
• Condition / age +2.5/5.0

Listing remarks MLS

Well-maintained, fully occupied 3-unit property with oversized apartments, including two 4-bedroom units and one 3-bedroom unit. The large layouts offer strong rental appeal. A new roof was installed in 2022, and documentation has been submitted for lead abatement. Multifamily property with substantial unit sizes and recent capital improvements.

Key facts

• New roof
• 0.27 acre lot
• Parking

Tags

• NEW ROOF
• SUBSTANTIAL UNIT SIZES
• RECENT CAPITAL IMPROVEMENTS

What this means for you Summary

Snapshot

• This is a 9-bed/3.0-bath single-family listed at $180k.

Deal economics

• At list price, monthly cash flow is $360 ($4k/yr) — positive.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($2k rent vs $180k).
• Recommended offer: $175k (3.0% below list) — sets the bar for market timing.
• Cap rate 8.7% vs local median 5.5% in Rumford — 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 75/100 on livability (#39 in ME, #4,030 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: commute D, schools F, amenities F.
• 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.
• Market conditions: 82 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 $19k of equity ($1k loan paydown + $18k 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 $50k cash investment doubles in ~3 years — after that, you're playing with house money.
• By year 2, 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 54 days — a 3% lower offer ($175k) is reasonable based on typical stale-listing flexibility.
• 3 sale attempts since 15y 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 $32k; list at $180k implies a 462% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

• Watch-outs: built in 1910 — expect roof / HVAC / electrical / plumbing capex.

Recommended offer $174,600 (3.0% below list)

Questions for the listing agent

1. It's been on market 54 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
2. Built in 1910 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
4. Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
5. 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.
6. 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.
7. 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: 1.10% ✓
• Cap rate: 8.69%
• Cash-on-cash: 8.56%
• DSCR: 1.38
• GRM: 7.6

CMA / ARV

• ARV (median comp): $187,572
• List price: $180,000
• Delta: -4.04%
• Verdict: FAIR
• Comps: 20 within 1.0 mi

Projected returns pro-forma

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

5-year hold

• IRR: 30.5%
• Equity multiple: 3.40×
• Total profit: $120,938
• Equity at exit: $162,158

10-year hold

• IRR: 26.4%
• Equity multiple: 7.71×
• Total profit: $338,140
• Equity at exit: $349,700

Cash invested: $50,400 (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.

Methodology + full state rankings →

ZIP-level market 04276

• Home prices YoY: 4.4%
• Active inventory: 82
• Price-to-rent: 7.6×

Monthly cashflow live

• Estimated rent: $1,977 medium
• Mortgage (P&I): −$944
• Tax from tax record: −$183 /mo · $2,197/yr
• Insurance: −$75
• HOA: −$0
• Vacancy / Maint / Mgmt: −$415
• Net cashflow: $360

Break-even live

Break-even rent $1,522

Max offer price $180,000

Occupancy floor 77%

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: $45,000
• Closing costs: $5,400
• Reserves months: —
• Total cash needed: —

Listing history 5 events

1. 2026-04-14
   status Active 347-char remark

   Show marketing remark (347 chars)

   Well-maintained, fully occupied 3-unit property with oversized apartments, including two 4-bedroom units and one 3-bedroom unit. The large layouts offer strong rental appeal. A new roof was installed in 2022, and documentation has been submitted for lead abatement. Multifamily property with substantial unit sizes and recent capital improvements.

2. 2026-03-06
   status Pending 347-char remark

   Show marketing remark (347 chars)

   Well-maintained, fully occupied 3-unit property with oversized apartments, including two 4-bedroom units and one 3-bedroom unit. The large layouts offer strong rental appeal. A new roof was installed in 2022, and documentation has been submitted for lead abatement. Multifamily property with substantial unit sizes and recent capital improvements.

3. 2026-02-25
   listed $180,000 Active 347-char remark

   Show marketing remark (347 chars)

   Well-maintained, fully occupied 3-unit property with oversized apartments, including two 4-bedroom units and one 3-bedroom unit. The large layouts offer strong rental appeal. A new roof was installed in 2022, and documentation has been submitted for lead abatement. Multifamily property with substantial unit sizes and recent capital improvements.

4. 2011-04-07
   soldstatus $32,000 252-char remark

   Show marketing remark (252 chars)

   Huge three unit building with one two bedroom unit and two three bedroom units. This property has a lot of potential and will not take too much work to get it rented again. Updated electrical and roofing in 2004. This is a Fannie Mae Homepath property.

5. 2011-02-02
   listed $34,900 252-char remark

   Show marketing remark (252 chars)

   Huge three unit building with one two bedroom unit and two three bedroom units. This property has a lot of potential and will not take too much work to get it rented again. Updated electrical and roofing in 2004. This is a Fannie Mae Homepath property.

ⓘ 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: $2,197 · $183/mo
• Projected year-2 tax: $2,322 · $194/mo
• Expected delta: +$126/yr (+$10/mo · 5.7%)

ⓘ 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 (unshaded) · 0% chance over 30 yrs
• 🔥 Wildfire 1/10 Low
• 🌡 Heat 3/10 Moderate 8 d/yr ≥90°F today · 19 d/yr by 30 yrs out
• 💨 Wind 3/10 Moderate 6% chance of damaging wind over 30 yrs
• 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 1 by 30 yrs out

Taxation est. · year 1

• Rental income: $23,720
• − Mortgage interest: −$10,083
• − Property taxes: −$2,197
• − Insurance: −$900
• − Repairs & maintenance: −$1,898
• − Management: −$1,898
• − Depreciation: −$5,236
• Taxable income: $1,509
• Est. tax owed @ 24.0%: −$362
• After-tax cash flow: $3,953/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 — Rumford

• Score: 75/100
• State rank: #39
• US rank: #4030

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• Census place: Rumford, ME
• Population (ZIP): 5,918

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% Two or more races 4%
• Common ancestry: Lithuanian 27% Slovak 5% German 2%
• Foreign-born: 1% · Canada
• Languages at home: 98% English-only · French/Haitian/Cajun 1% Tagalog/Filipino 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: ▲ 12.73%
• Current HPI: 301.2786
• Rent YoY: —
• Metro: —
• State GDP YoY: —
• F500 in state: 0

Price history

+415.8% since first listed

5 events — show timeline

• 2026-04-14 Relisted — MREIS
• 2026-03-06 Pending — MREIS
• 2026-02-25 Listed $180,000 MREIS
• 2011-04-07 Sold (MLS) $32,000 MREIS
• 2011-02-02 Listed $34,900 MREIS

Property tax history

+2.5%/yr

Latest (2025): $2,197 · +12.7% YoY. Source: county tax records.