CashFlowRE
Sign in Sign up
705 Plains Rd
D+ Composite 45.04
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
  • Schools +7.6/10.0
  • Cash flow +7.4/30.0
  • Livability +3.5/5.0
  • Appreciation +3.4/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • 1% rule +1.7/10.0
  • DSCR +1.5/10.0

$199,900

705 Plains Rd · Winthrop, ME 04352
4 bd · 1.0 ba · 972 sqft · SingleFamily public records · 34 Days on market
Built 1840 9.00 ac lot $206/sqft · 19% below area Est $370k · 46% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Flippers, take notice! If you're looking for privacy and a peaceful, nature-filled setting, this property delivers. This older home features a metal roof, vinyl siding, and plenty of character. With a bit of work and a creative vision, it has the potential to become something truly impressive. Set on 9 acres, the land includes established flowering bushes, perennials, and an oversized 2-car garage -- the possibilities are endless. Conveniently located just minutes from Readfield and Winthrop, you'll have quick access to all the amenities you need while still enjoying a quiet, secluded environment. * * * THIS IS CONTINGENT ON THE SELLER TO FIND HOUSING * * *

Key facts

  • Metal roof
  • 9 acres
  • Vinyl siding

Tags

METAL ROOFVINYL SIDING9 ACRESOVERSIZED GARAGEQUIET SECLUDED ENVIRONMENT

Property features AI

Finance

  • Other: Lot size approximately 9 acres
  • Financial info: Residential zoning

Exterior

  • Parking: Detached 2-car garage with storage above; Gravel parking; 1–4 parking spaces
  • Utilities: Private well water; Private sewer; Electric service (circuit breakers)
  • Home design: Single-family residence; Multi-level; Built in 1840
  • Construction: Vinyl siding and wood frame construction; Metal roof; Block, stone, granite, concrete perimeter and brick/mortar foundation
  • Exterior features: Glass-enclosed porch; Porch; Rolling/sloping, open, level and wooded lot; Near town, rural setting; Paved road

Interior

  • Kitchen: Refrigerator; Gas range
  • Bedrooms: Bedroom 1 (First floor); Bedroom 2 (First floor); Bedroom 3 (Second floor); Bedroom 4 (Second floor)
  • Flooring: Wood; Laminate; Carpet
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air; Wood stove; Circuit breaker electrical panel; Electric water heater (off heating system)
  • Interior features: First-floor bedroom; Bathtub; Shower; Internet access available; Unfurnished; Six total rooms; One fireplace
  • Laundry & utility: First-floor / main-level laundry

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 4-bed/1.0-bath single-family listed at $200k.

Deal economics

  • At list price, monthly cash flow is $-262 ($-3k/yr) — negative.
  • To cash-flow at today's rent, offer at most $154k (23.1% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $133k (33.3% below list).
  • Recommended offer: $133k (33.3% below list) — sets the bar for 1% rule.
  • Cap rate 4.7% vs local median 2.0% in Winthrop — 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 69/100 on livability (#76 in ME) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A, housing A; Watch: health & safety C-, employment D, amenities F.
  • RSU 38 (rural): math 89% / reading 89% proficiency, ranked #27 of 112 in ME (top 24%) — strong family-tenant draw, lease renewals of 3-5y typical.
  • Market conditions: 18 active listings in the ZIP; 460 units permitted in Kennebec County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $6k of value loss. Plan a longer hold.
  • Kennebec County population projected at -17% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 34 days — a 3% lower offer ($194k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 24y 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 1840 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $133,282 (33.3% 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 34 days. Have you received any prior offers? Is the seller open to a 33% concession, seller financing, or rate buy-down credit?
  3. Built in 1840 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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.
  7. 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.
  8. 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
0.67%
Cap rate
4.72%
Cash-on-cash
-5.61%
DSCR
0.75
GRM
12.5

CMA / ARV

ARV (median comp)
$370,341
List price
$199,900
Delta
-46.02%
Verdict
UNDERPRICED
Comps
6 within 2.0 mi

Projected returns pro-forma

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

5-year hold
IRR
-25.9%
Equity multiple
0.12×
Total profit
$-49,084
Equity at exit
$29,806
10-year hold
IRR
-22.7%
Equity multiple
-0.15×
Total profit
$-64,293
Equity at exit
$17,284

Cash invested: $55,972 (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 04352

Home prices YoY
-0.8%
Active inventory
18
Price-to-rent
12.5×

Monthly cashflow live

Estimated rent
$1,333 medium interval (Pro) →
Mortgage (P&I)
$1,048
Tax from tax record
$183 /mo · $2,197/yr
Insurance
$83
HOA
$0
Vacancy / Maint / Mgmt
$280
Net cashflow
$-262

Break-even live

Break-even rent $1,664
Max offer price $153,662
Occupancy floor

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
$49,975
Closing costs
$5,997
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 9 events

  1. 2026-06-12
    statusdays on market $199,900 Pending 34 DOM
  2. 2026-06-09
    days on market $199,900 Active 33 DOM
  3. 2026-06-08
    days on market $199,900 Active 32 DOM
  4. 2026-06-07
    days on market $199,900 Active 31 DOM
  5. 2026-06-02
    days on market $199,900 Active 26 DOM
  6. 2026-06-01
    days on market $199,900 Active 25 DOM
  7. 2026-05-31
    days on market $199,900 Active 24 DOM
  8. 2026-05-30
    days on market $199,900 Active 23 DOM
  9. 2026-05-07
    listed $199,900 Active 669-char remark

ⓘ 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
$2,458 · $205/mo
Expected delta
+$261/yr (+$22/mo · 11.9%)

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

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$15,994
− Mortgage interest
−$11,198
− Property taxes
−$2,197
− Insurance
−$1,000
− Repairs & maintenance
−$1,280
− Management
−$1,280
− Depreciation
−$5,815
Taxable loss
−$6,774
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,626
After-tax cash flow
$-1,515/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 38
NCES district ID
2314788
Math proficiency
89% ▲ 54.00%
Reading proficiency
89% ▲ 29.00%
Median HH income
$63,163
Composite
76.39/100
National rank
#107
State rank
#27 of 112 in ME

Livability — Winthrop

Score
69/100
State rank
#76
US rank
#8395

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

City population
6,153
Population (ZIP)
1,728

Population outlook (Kennebec County) Hauer SSP2

Today (2025)
115,421 people
By 2030
111,852 · -3.1%
By 2040
103,757 · -10.1%
By 2050
95,710 · -17.1%
By 2075
78,172 · -32.3%
By 2100
59,500 · -48.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (92%)
Race & ethnicity
White 92% Two or more races 5% Hispanic / Latino 4%
Common ancestry
Lithuanian 15% Slovak 4% Serbian 2%
Foreign-born
1%
Languages at home
98% English-only · German/W. Germanic 1% French/Haitian/Cajun 1%

Political lean MEDSL · Kennebec

2024 margin
Toss-up / Even · D 47.5% · R 50.2% · Other 2.4%
2008→2024 swing
-17.5pp toward R · 2008: 14.8pp · 2024: -2.8pp
All cycles
2024: R+2.8 2020: D+0.2 2016: R+3.7 2012: D+13.5 2008: D+14.8

Not yet ingested

Civics

Market trends

HPI YoY
▼ -3.14%
Current HPI
406.9047
Rent YoY
Metro
State GDP YoY
F500 in state
0

Price history

+122.4% since first listed
6 events — show timeline
  • 2026-06-10 Pending MREIS
  • 2026-05-07 Listed $199,900 MREIS
  • 2025-10-20 Delisted MREIS
  • 2025-08-23 Contingent MREIS
  • 2025-08-15 Listed $199,900 MREIS
  • 2002-03-29 Listed $89,900 MREIS

Property tax history

+4.3%/yr

Latest (2024): $2,197 · +10.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…