CashFlowRE
Sign in Sign up
134 Ell Pond Rd
D- Composite 38.66
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 +11.6/15.0
  • Cash flow +7.6/30.0
  • Schools +7.6/10.0
  • Livability +4.1/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • DSCR +1.7/10.0
  • 1% rule +1.2/10.0
  • Appreciation +0.0/10.0

$534,900

134 Ell Pond Rd · Sanford, ME 04090
3 bd · 2.0 ba · 1,122 sqft · SingleFamily public records · 5 Days on market
Built 1975 0.34 ac lot $477/sqft · 66% above area Est $588k · 9% under

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

Listing remarks MLS

Delayed Showings until OPEN HOUSE this Saturday April 27th from 10am - 12pm!!! Now is the perfect opportunity to check out this beautifully maintained Raised Ranch! Schedule your time to view this spacious 3 Bedroom, 2 bathroom home with 2 car detached garage. This home has been updated over the years with a metal roof, kitchen sink, exterior doors, outside sidewalk/back entry and ALL WINDOWS WITH A LIFETIME TRANSFERABLE WARRANTY located within short walking distance of Little Pond in Wells. Step inside the foyer and into the living room with wood plank flooring and a propane stove for those winter months. Just adjacent you'll find a modest kitchen space with updated appliances, a farm sink and original cabinetry. Porcelain tile flooring in both the kitchen and dining room spaces. On the main level you'll also find a primary bedroom and secondary bedroom as well as a full bath with updated wood plank flooring, a charming tub shower accompanied by an updated vanity. Downstairs you'll find a large family room with a walkout to the back yard, a wood stove hookup, full bathroom with standing shower, storage room (easily converted back into a bedroom) and a good sized guest bedroom for those visiting relatives. Outdoors more your thing? Well get relaxing on a private three season sun room overlooking a quiet back yard or get your grilling on a spacious deck perfect for entertaining or just lounging around in the summer afternoon shade. Little Pond grants access to all residents and is a great spot for fishing (well stocked in the spring), hiking and/or kayaking. Just 5 min to Route 4, 12 min to 95, 20 min to Wells Beach and 35 min to both Portland and Portsmouth.

Key facts

  • Easy public access
  • Quiet dead-end road
  • Three-season porch

Tags

QUIET DEAD-END ROADEASY PUBLIC ACCESSTHREE-SEASON PORCHGENEROUSLY SIZED DECKFINISHED LOWER LEVELSTAINLESS STEEL APPLIANCES

Property features AI

Exterior

  • Parking: Has garage; 2 garage spaces; 5–10 off-street parking spaces
  • Utilities: Well water; Septic tank; Circuit breaker electric; Utilities on
  • Home design: Raised ranch / Split level; Single family residence; 2,042 total building area with finished space above and below grade
  • Construction: Above-grade finished area and below-grade finished area included
  • Exterior features: Deck; Glassed-in porch; Metal roof

Interior

  • Kitchen: Kitchen (second level)
  • Bedrooms: Bedroom 1 (second level); Bedroom 2 (second level); Bedroom 3 (first level); Office (first level)
  • Flooring: Carpet; Tile; Wood
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Baseboard heating; Direct vent heater
  • Interior features: 8 total rooms; Interior entry basement

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/2.0-bath single-family listed at $535k.

Deal economics

  • At list price, monthly cash flow is $-709 ($-9k/yr) — negative.
  • To cash-flow at today's rent, offer at most $410k (23.4% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $331k (38.2% below list).
  • Recommended offer: $331k (38.2% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 82/100 on livability (#13 in ME, #1,148 nationally) — a professional / high-income tenant draw. Strengths: commute A+, housing A+, health & safety A+.
  • Wells-Ogunquit CSD (rural): math 87% / reading 90% proficiency, ranked #32 of 112 in ME (top 29%) — strong family-tenant draw, lease renewals of 3-5y typical; only 17% free/reduced lunch — higher-income household profile.
  • Zoned schools: Wells Elementary School (math 87% / reading 91%, grade A+, #73 of 294 statewide, top 25%, 551 students, 15% FRL); Wells Junior High School (math 86% / reading 90%, grade A+, #27 of 85 statewide, top 31%, 441 students, 19% FRL); Wells High School (math 98% / reading 92%, grade A+, #18 of 108 statewide, top 22%, 415 students, 10% FRL) — zoned schools at 15% FRL track the district average.
  • Market conditions: 272 active listings in the ZIP; 1,386 units permitted in York County in 2024 (338 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $4k of loan paydown is wiped out by about $16k of value loss. Plan a longer hold.

Negotiation context

  • Only 5 days on market — expect competitive offers; lowballing is unlikely to land.
  • 10 sale attempts since 23y 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: flood insurance adds $56/mo.
  • Climate carrying-cost: major flood risk; major wind risk, 27% chance of damaging wind over 30y — expect insurance premiums to compound above CPI over the hold.
Recommended offer $330,583 (38.2% 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. Built in 1975 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  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
0.62%
Cap rate
4.83%
Cash-on-cash
-5.23%
DSCR
0.77
GRM
13.5

CMA / ARV

ARV (median comp)
$588,197
List price
$534,900
Delta
-9.06%
Verdict
FAIR
Comps
18 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
-26.1%
Equity multiple
0.12×
Total profit
$-132,007
Equity at exit
$79,755
10-year hold
IRR
-23.1%
Equity multiple
-0.16×
Total profit
$-173,823
Equity at exit
$46,248

Cash invested: $149,772 (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 04090

Home prices YoY
-20.0%
Active inventory
272
Price-to-rent
13.5×

Monthly cashflow live

Estimated rent
$3,306 medium interval (Pro) →
Mortgage (P&I)
$2,805
Tax from tax record
$237 /mo · $2,844/yr
Insurance
$223
Flood insurance flood zone
−$56 /mo · $666/yr
HOA
$0
Vacancy / Maint / Mgmt
$694
Net cashflow
$-709

Break-even live

Break-even rent $4,203
Max offer price $409,672
Occupancy floor

Sensitivity live

Price -10% $-406 -5% $-557 +0% $-709 +5% $-860 +10% $-1,012
Rent -10% $-970 -5% $-839 +0% $-709 +5% $-578 +10% $-448
Rate -1.0pp $-440 -0.5pp $-573 base $-709 +0.5pp $-847 +1.0pp $-988

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
$133,725
Closing costs
$16,047
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 23 events

  1. 2026-05-04
    status Pending 1243-char remark
  2. 2026-04-29
    listed $534,900 Active 1243-char remark
  3. 2024-06-14
    status Pending 1686-char remark
    Show marketing remark (1686 chars)

    Delayed Showings until OPEN HOUSE this Saturday April 27th from 10am - 12pm!!! Now is the perfect opportunity to check out this beautifully maintained Raised Ranch! Schedule your time to view this spacious 3 Bedroom, 2 bathroom home with 2 car detached garage. This home has been updated over the years with a metal roof, kitchen sink, exterior doors, outside sidewalk/back entry and ALL WINDOWS WITH A LIFETIME TRANSFERABLE WARRANTY located within short walking distance of Little Pond in Wells. Step inside the foyer and into the living room with wood plank flooring and a propane stove for those winter months. Just adjacent you'll find a modest kitchen space with updated appliances, a farm sink and original cabinetry. Porcelain tile flooring in both the kitchen and dining room spaces. On the main level you'll also find a primary bedroom and secondary bedroom as well as a full bath with updated wood plank flooring, a charming tub shower accompanied by an updated vanity. Downstairs you'll find a large family room with a walkout to the back yard, a wood stove hookup, full bathroom with standing shower, storage room (easily converted back into a bedroom) and a good sized guest bedroom for those visiting relatives. Outdoors more your thing? Well get relaxing on a private three season sun room overlooking a quiet back yard or get your grilling on a spacious deck perfect for entertaining or just lounging around in the summer afternoon shade. Little Pond grants access to all residents and is a great spot for fishing (well stocked in the spring), hiking and/or kayaking. Just 5 min to Route 4, 12 min to 95, 20 min to Wells Beach and 35 min to both Portland and Portsmouth.

  4. 2024-06-12
    soldstatus $510,000 Closed 1686-char remark
    Show marketing remark (1686 chars)

    Delayed Showings until OPEN HOUSE this Saturday April 27th from 10am - 12pm!!! Now is the perfect opportunity to check out this beautifully maintained Raised Ranch! Schedule your time to view this spacious 3 Bedroom, 2 bathroom home with 2 car detached garage. This home has been updated over the years with a metal roof, kitchen sink, exterior doors, outside sidewalk/back entry and ALL WINDOWS WITH A LIFETIME TRANSFERABLE WARRANTY located within short walking distance of Little Pond in Wells. Step inside the foyer and into the living room with wood plank flooring and a propane stove for those winter months. Just adjacent you'll find a modest kitchen space with updated appliances, a farm sink and original cabinetry. Porcelain tile flooring in both the kitchen and dining room spaces. On the main level you'll also find a primary bedroom and secondary bedroom as well as a full bath with updated wood plank flooring, a charming tub shower accompanied by an updated vanity. Downstairs you'll find a large family room with a walkout to the back yard, a wood stove hookup, full bathroom with standing shower, storage room (easily converted back into a bedroom) and a good sized guest bedroom for those visiting relatives. Outdoors more your thing? Well get relaxing on a private three season sun room overlooking a quiet back yard or get your grilling on a spacious deck perfect for entertaining or just lounging around in the summer afternoon shade. Little Pond grants access to all residents and is a great spot for fishing (well stocked in the spring), hiking and/or kayaking. Just 5 min to Route 4, 12 min to 95, 20 min to Wells Beach and 35 min to both Portland and Portsmouth.

  5. 2024-06-12
    soldstatus $510,000 Closed
    Show marketing remark (1686 chars)

    Delayed Showings until OPEN HOUSE this Saturday April 27th from 10am - 12pm!!! Now is the perfect opportunity to check out this beautifully maintained Raised Ranch! Schedule your time to view this spacious 3 Bedroom, 2 bathroom home with 2 car detached garage. This home has been updated over the years with a metal roof, kitchen sink, exterior doors, outside sidewalk/back entry and ALL WINDOWS WITH A LIFETIME TRANSFERABLE WARRANTY located within short walking distance of Little Pond in Wells. Step inside the foyer and into the living room with wood plank flooring and a propane stove for those winter months. Just adjacent you'll find a modest kitchen space with updated appliances, a farm sink and original cabinetry. Porcelain tile flooring in both the kitchen and dining room spaces. On the main level you'll also find a primary bedroom and secondary bedroom as well as a full bath with updated wood plank flooring, a charming tub shower accompanied by an updated vanity. Downstairs you'll find a large family room with a walkout to the back yard, a wood stove hookup, full bathroom with standing shower, storage room (easily converted back into a bedroom) and a good sized guest bedroom for those visiting relatives. Outdoors more your thing? Well get relaxing on a private three season sun room overlooking a quiet back yard or get your grilling on a spacious deck perfect for entertaining or just lounging around in the summer afternoon shade. Little Pond grants access to all residents and is a great spot for fishing (well stocked in the spring), hiking and/or kayaking. Just 5 min to Route 4, 12 min to 95, 20 min to Wells Beach and 35 min to both Portland and Portsmouth.

  6. 2024-04-29
    historical Active Under Contract 1686-char remark
    Show marketing remark (1686 chars)

    Delayed Showings until OPEN HOUSE this Saturday April 27th from 10am - 12pm!!! Now is the perfect opportunity to check out this beautifully maintained Raised Ranch! Schedule your time to view this spacious 3 Bedroom, 2 bathroom home with 2 car detached garage. This home has been updated over the years with a metal roof, kitchen sink, exterior doors, outside sidewalk/back entry and ALL WINDOWS WITH A LIFETIME TRANSFERABLE WARRANTY located within short walking distance of Little Pond in Wells. Step inside the foyer and into the living room with wood plank flooring and a propane stove for those winter months. Just adjacent you'll find a modest kitchen space with updated appliances, a farm sink and original cabinetry. Porcelain tile flooring in both the kitchen and dining room spaces. On the main level you'll also find a primary bedroom and secondary bedroom as well as a full bath with updated wood plank flooring, a charming tub shower accompanied by an updated vanity. Downstairs you'll find a large family room with a walkout to the back yard, a wood stove hookup, full bathroom with standing shower, storage room (easily converted back into a bedroom) and a good sized guest bedroom for those visiting relatives. Outdoors more your thing? Well get relaxing on a private three season sun room overlooking a quiet back yard or get your grilling on a spacious deck perfect for entertaining or just lounging around in the summer afternoon shade. Little Pond grants access to all residents and is a great spot for fishing (well stocked in the spring), hiking and/or kayaking. Just 5 min to Route 4, 12 min to 95, 20 min to Wells Beach and 35 min to both Portland and Portsmouth.

  7. 2024-04-24
    listed $494,999 Active 1686-char remark
    Show marketing remark (1686 chars)

    Delayed Showings until OPEN HOUSE this Saturday April 27th from 10am - 12pm!!! Now is the perfect opportunity to check out this beautifully maintained Raised Ranch! Schedule your time to view this spacious 3 Bedroom, 2 bathroom home with 2 car detached garage. This home has been updated over the years with a metal roof, kitchen sink, exterior doors, outside sidewalk/back entry and ALL WINDOWS WITH A LIFETIME TRANSFERABLE WARRANTY located within short walking distance of Little Pond in Wells. Step inside the foyer and into the living room with wood plank flooring and a propane stove for those winter months. Just adjacent you'll find a modest kitchen space with updated appliances, a farm sink and original cabinetry. Porcelain tile flooring in both the kitchen and dining room spaces. On the main level you'll also find a primary bedroom and secondary bedroom as well as a full bath with updated wood plank flooring, a charming tub shower accompanied by an updated vanity. Downstairs you'll find a large family room with a walkout to the back yard, a wood stove hookup, full bathroom with standing shower, storage room (easily converted back into a bedroom) and a good sized guest bedroom for those visiting relatives. Outdoors more your thing? Well get relaxing on a private three season sun room overlooking a quiet back yard or get your grilling on a spacious deck perfect for entertaining or just lounging around in the summer afternoon shade. Little Pond grants access to all residents and is a great spot for fishing (well stocked in the spring), hiking and/or kayaking. Just 5 min to Route 4, 12 min to 95, 20 min to Wells Beach and 35 min to both Portland and Portsmouth.

  8. 2023-10-05
    historical
  9. 2023-09-21
    price $494,999
  10. 2023-09-21
    price $449,999
  11. 2023-09-21
    price $494,999
  12. 2023-09-02
    price $499,999
  13. 2023-08-16
    price $499,999
  14. 2023-07-17
    price $529,999
  15. 2023-07-11
    listed $499,000 Active
  16. 2016-04-13
    soldstatus $215,900 Sold
  17. 2016-03-24
    status Pending
  18. 2016-02-01
    listed $215,900 Active
  19. 2015-12-09
    price $215,900
  20. 2015-11-23
    price $219,900
  21. 2015-10-27
    price $222,500
  22. 2015-10-08
    price $225,500
  23. 2015-05-18
    price $229,000

ⓘ 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
$2,844 · $237/mo
Projected year-2 tax
$5,059 · $422/mo
Expected delta
+$2,215/yr (+$185/mo · 77.9%)

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

Climate risk First Street

  • 🌊 Flood 7/10 Severe FEMA zone X · 78% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥94°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 27% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 2 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
$39,670
− Mortgage interest
−$29,963
− Property taxes
−$2,844
− Insurance
−$3,341
− Repairs & maintenance
−$3,174
− Management
−$3,174
− Depreciation
−$15,561
Taxable loss
−$18,386
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$4,413
After-tax cash flow
$-4,094/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
Wells-Ogunquit CSD
NCES district ID
2313490
Math proficiency
87% ▲ 42.00%
Reading proficiency
90% ▲ 26.00%
Median HH income
$61,341
Composite
75.79/100
National rank
#125
State rank
#32 of 112 in ME

Livability — Sanford

Score
82/100
State rank
#13
US rank
#1148

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

City population
17,414
Population (ZIP)
11,544

Population outlook (York County) Hauer SSP2

Today (2025)
209,961 people
By 2030
212,816 · +1.4%
By 2040
214,360 · +2.1%
By 2050
210,350 · +0.2%
By 2075
201,686 · -3.9%
By 2100
183,392 · -12.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (89%)
Race & ethnicity
White 89% Two or more races 5% Black 3% Asian 1%
Common ancestry
Lithuanian 11% Romanian 3% Slovak 3%
Foreign-born
5% · Canada, China
Languages at home
94% English-only · Other Indo-European 1% French/Haitian/Cajun 1% Other Asian/Pacific 1%

Political lean MEDSL · York

2024 margin
D (+10.5) · D 54.3% · R 43.8% · Other 1.9%
2008→2024 swing
-10.1pp toward R · 2008: 20.5pp · 2024: 10.5pp
All cycles
2024: D+10.5 2020: D+12.6 2016: D+4.8 2012: D+16.4 2008: D+20.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -103.52%
Current HPI
413.9951
Rent YoY
Metro
State GDP YoY
F500 in state
0

Price history

+140.2% since first listed
35 events — show timeline
  • 2026-06-15 Sold (MLS) $550,000 MREIS
  • 2026-05-04 Pending MREIS
  • 2026-04-29 Listed $534,900 MREIS
  • 2024-07-09 Delisted MREIS
  • 2024-07-02 Pending MREIS
  • 2024-06-14 Pending MREIS
  • 2024-06-12 Sold (MLS) $510,000 PrimeMLS
  • 2024-06-12 Sold (MLS) $510,000 MREIS
  • 2024-04-29 Contingent MREIS
  • 2024-04-24 Listed $494,999 MREIS
  • 2023-10-05 Delisted MREIS
  • 2023-10-05 Delisted PrimeMLS
  • 2023-09-21 Price Changed $494,999 PrimeMLS
  • 2023-09-21 Price Changed $449,999 PrimeMLS
  • 2023-09-21 Price Changed $494,999 MREIS
  • 2023-09-02 Price Changed $499,999 PrimeMLS
  • 2023-08-16 Price Changed $499,999 MREIS
  • 2023-07-17 Price Changed $529,999 MREIS
  • 2023-07-13 Listed $544,999 MREIS
  • 2023-07-11 Listed $499,000 PrimeMLS
  • 2016-04-13 Sold (MLS) $215,900 MREIS
  • 2016-03-24 Pending MREIS
  • 2016-02-01 Listed $215,900 MREIS
  • 2016-01-02 Delisted MREIS
  • 2015-12-09 Price Changed $215,900 MREIS
  • 2015-11-23 Price Changed $219,900 MREIS
  • 2015-10-27 Price Changed $222,500 MREIS
  • 2015-10-08 Price Changed $225,500 MREIS
  • 2015-09-15 Listed $228,500 MREIS
  • 2015-09-10 Delisted MREIS
  • 2015-05-18 Price Changed $229,000 MREIS
  • 2015-03-16 Listed $235,000 MREIS
  • 2012-11-12 Listed $199,900 MREIS
  • 2012-03-07 Listed $199,900 MREIS
  • 2003-05-06 Listed $229,000 MREIS

Property tax history

+4.6%/yr

Latest (2025): $2,844 · +6.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…