CashFlowRE
Sign in Sign up
164 Baird Rd
D Composite 44.25
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).

  • Cash flow +13.0/30.0
  • ARV discount +7.5/15.0
  • Schools +6.9/10.0
  • 1% rule +4.3/10.0
  • DSCR +3.9/10.0
  • Livability +3.7/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$99,900

164 Baird Rd · Caribou, ME 04736
3 bd · 1.0 ba · 391 sqft · SingleFamily public records · 204 Days on market
Built 1869 1.00 ac lot $255/sqft · 22% above area

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

Listing remarks MLS

Great Location! This solid older home offers 2+ bedrooms, a large eat-in kitchen, and a spacious living room—perfect for comfortable everyday living. Enjoy the extra flexibility of a bonus room for an office, hobby space, or guest area. Outside, you'll find a 2-car garage, two storage sheds, and a beautiful 1-acre lot with plenty of room to enjoy the outdoors. Call Today!!

Key facts

  • Large eat-in kitchen
  • Bonus room
  • 2-car garage

Tags

LARGE EAT-IN KITCHENSPACIOUS LIVING ROOMBONUS ROOM2-CAR GARAGETWO STORAGE SHEDS1-ACRE LOT

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 $100k.

Deal economics

  • At list price, monthly cash flow is $-6 ($-71/yr) — negative.
  • To cash-flow at today's rent, offer at most $99k (1.0% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $93k (6.7% below list).
  • Recommended offer: $88k (12.0% below list) — sets the bar for market timing.
  • Cap rate 6.2% 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 $691 of loan paydown is wiped out by about $3k 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.

Negotiation context

  • It's been on market 204 days — a 12% lower offer ($88k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts 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 1869 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $87,912 (12.0% 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 204 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  3. Built in 1869 — 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
0.93%
Cap rate
6.22%
Cash-on-cash
-0.25%
DSCR
0.99
GRM
8.9

CMA / ARV

ARV (median comp)
$295,764
List price
$99,900
Delta
-66.22%
Verdict
UNDERPRICED
Comps
4 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
-16.7%
Equity multiple
0.41×
Total profit
$-16,519
Equity at exit
$14,895
10-year hold
IRR
-8.4%
Equity multiple
0.48×
Total profit
$-14,683
Equity at exit
$8,638

Cash invested: $27,972 (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
8.9×

Monthly cashflow live

Estimated rent
$932 medium interval (Pro) →
Mortgage (P&I)
$524
Tax from tax record
$177 /mo · $2,119/yr
Insurance
$42
HOA
$0
Vacancy / Maint / Mgmt
$196
Net cashflow
$-6

Break-even live

Break-even rent $939
Max offer price $98,856
Occupancy floor 96%

Sensitivity live

Price -10% $51 -5% $22 +0% $-6 +5% $-34 +10% $-62
Rent -10% $-80 -5% $-43 +0% $-6 +5% $31 +10% $68
Rate -1.0pp $44 -0.5pp $19 base $-6 +0.5pp $-32 +1.0pp $-58

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
$24,975
Closing costs
$2,997
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 19 events

  1. 2026-06-21
    days on market $99,900 Active 204 DOM
  2. 2026-06-18
    days on market $99,900 Active 202 DOM
  3. 2026-06-17
    days on market $99,900 Active 201 DOM
  4. 2026-06-16
    days on market $99,900 Active 200 DOM
  5. 2026-06-15
    days on market $99,900 Active 199 DOM
  6. 2026-06-13
    days on market $99,900 Active 197 DOM
  7. 2026-06-12
    days on market $99,900 Active 196 DOM
  8. 2026-06-09
    days on market $99,900 Active 193 DOM
  9. 2026-06-08
    days on market $99,900 Active 192 DOM
  10. 2026-06-07
    days on market $99,900 Active 191 DOM
  11. 2026-06-07
    days on market $99,900 Active 190 DOM
  12. 2026-06-04
    days on market $99,900 Active 187 DOM
  13. 2026-06-02
    days on market $99,900 Active 186 DOM
  14. 2026-06-01
    days on market $99,900 Active 185 DOM
  15. 2026-05-31
    days on market $99,900 Active 184 DOM
  16. 2026-05-31
    days on market $99,900 Active 183 DOM
  17. 2026-02-06
    status Active 381-char remark
    Show marketing remark (381 chars)

    Great Location! This solid older home offers 2+ bedrooms, a large eat-in kitchen, and a spacious living room—perfect for comfortable everyday living. Enjoy the extra flexibility of a bonus room for an office, hobby space, or guest area. Outside, you'll find a 2-car garage, two storage sheds, and a beautiful 1-acre lot with plenty of room to enjoy the outdoors. Call Today!!

  18. 2026-01-09
    status Pending 381-char remark
    Show marketing remark (381 chars)

    Great Location! This solid older home offers 2+ bedrooms, a large eat-in kitchen, and a spacious living room—perfect for comfortable everyday living. Enjoy the extra flexibility of a bonus room for an office, hobby space, or guest area. Outside, you'll find a 2-car garage, two storage sheds, and a beautiful 1-acre lot with plenty of room to enjoy the outdoors. Call Today!!

  19. 2025-10-31
    listed $99,900 Active 381-char remark
    Show marketing remark (381 chars)

    Great Location! This solid older home offers 2+ bedrooms, a large eat-in kitchen, and a spacious living room—perfect for comfortable everyday living. Enjoy the extra flexibility of a bonus room for an office, hobby space, or guest area. Outside, you'll find a 2-car garage, two storage sheds, and a beautiful 1-acre lot with plenty of room to enjoy the outdoors. Call Today!!

ⓘ 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
$2,119 · $177/mo
Projected year-2 tax
$2,119 · $177/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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 1/10 Low 6 d/yr ≥87°F today · 12 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 10% chance of damaging wind over 30 yrs
  • 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 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
$11,183
− Mortgage interest
−$5,596
− Property taxes
−$2,119
− Insurance
−$500
− Repairs & maintenance
−$895
− Management
−$895
− Depreciation
−$2,906
Taxable loss
−$1,727
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$415
After-tax cash flow
$344/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

3 events — show timeline
  • 2026-02-06 Relisted MREIS
  • 2026-01-09 Pending MREIS
  • 2025-10-31 Listed $99,900 MREIS

Property tax history

+3.0%/yr

Latest (2024): $2,119 · +9.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…