CashFlowRE
Sign in Sign up
676 River Rd
B- Composite 65.38
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 +26.4/30.0
  • DSCR +9.0/10.0
  • ARV discount +7.5/15.0
  • 1% rule +7.3/10.0
  • Schools +6.9/10.0
  • Livability +3.4/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$149,900

676 River Rd · Bucksport, ME 04416
3 bd · 1.0 ba · 1,318 sqft · SingleFamily public records · 15 Days on market
Built 1900 0.60 ac lot

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

Listing remarks

Opportunity awaits with this classic farmhouse tucked just off Route 15 in Bucksport. Situated on a 0.60-acre lot just minutes from downtown, this property offers plenty of potential to restore a home to its former charm. The home features a three-bedroom, two-bath layout with additional apartment space on the second level, providing flexibility for future living arrangements or rental possibilities. Spacious room with pellet stove, first floor laundry room and front entry. Outside, you'll find a large open yard, a storage shed, and an impressive two-story detached two-car garage offering plenty of storage and a workshop space. Recent improvements include basement support work and the insta

Key facts

  • 0.60-acre lot
  • Large open yard
  • Storage shed

Tags

0.60-ACRE LOTADDITIONAL APARTMENT SPACEPELLET STOVEFIRST FLOOR LAUNDRY ROOMLARGE OPEN YARDSTORAGE SHED

Property features AI

Exterior

  • Parking: Detached garage with 2 car capacity; Additional gravel parking for approximately 5–10 vehicles; Detached vehicle storage with storage above
  • Utilities: Private well water; Private sewer; Utilities currently on
  • Home design: Single family residence; Built in 1900; In-law floorplan; Pitched shingle roof
  • Construction: Wood frame construction with wood siding; Granite foundation
  • Exterior features: Deck; Outbuilding and shed(s); Rural lot near railroad; Paved road access; Seasonal river view of the Penobscot

Interior

  • Kitchen: Electric range; Microwave; Refrigerator
  • Bedrooms: Primary bedroom on first floor; Bedroom on second floor; Bedroom on first floor; In-law floorplan area on second floor; Additional room types include mud room, dining room, living room, and other room
  • Flooring: Vinyl flooring; Wood flooring
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Forced air heating; Heat pump (also provides cooling); Pellet stove; Circuit breaker electrical service; Water heater with electric and heat pump options
  • Interior features: First-floor bedroom; Attic; Pantry; Storage; Internet access available; 10 total rooms; Partial, exterior-entry crawlspace basement with dirt floor
  • Laundry & utility: Main-level laundry with washer hookup; Washer and dryer included (negotiable)

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 $150k.

Deal economics

  • At list price, monthly cash flow is $389 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $150k).
  • Recommended offer: $148k (1.5% below list) — sets the bar for market timing.
  • Cap rate 9.4% vs local median 3.7% in Bucksport — 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 67/100 on livability (#94 in ME) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: schools C-, health & safety C-, amenities F.
  • RSU 25 (rural): math 81% / reading 84% proficiency, ranked #72 of 112 in ME (top 64%) — strong family-tenant draw, lease renewals of 3-5y typical.
  • Market conditions: 79 active listings in the ZIP; 270 units permitted in Hancock 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 $4k of value loss. Plan a longer hold.
  • Hancock County population projected at -14% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $42k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 15 days — a 2% lower offer ($148k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1900 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major wind risk, 27% chance of damaging wind over 30y — expect insurance premiums to compound above CPI over the hold.
Recommended offer $147,651 (1.5% below list)

Questions for the listing agent

  1. Built in 1900 — 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
1.23%
Cap rate
9.41%
Cash-on-cash
11.13%
DSCR
1.50
GRM
6.8

CMA / ARV

ARV (on-the-fly)
$355,860
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
614 River Rd 0.29mi 3/1.5 1,368 (+4%) 20mo $370,000 $270 62

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

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

5-year hold
IRR
0.3%
Equity multiple
1.01×
Total profit
$559
Equity at exit
$22,351
10-year hold
IRR
10.0%
Equity multiple
1.78×
Total profit
$32,612
Equity at exit
$12,961

Cash invested: $41,972 (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 04416

Home prices YoY
-8.4%
Active inventory
79
Price-to-rent
6.8×

Monthly cashflow live

Estimated rent
$1,841 medium interval (Pro) →
Mortgage (P&I)
$786
Tax from tax record
$217 /mo · $2,600/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$387
Net cashflow
$389

Break-even live

Break-even rent $1,348
Max offer price $149,900
Occupancy floor 74%

Sensitivity live

Price -10% $474 -5% $432 +0% $389 +5% $347 +10% $305
Rent -10% $244 -5% $317 +0% $389 +5% $462 +10% $535
Rate -1.0pp $465 -0.5pp $428 base $389 +0.5pp $351 +1.0pp $311

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
$37,475
Closing costs
$4,497
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 12 events

  1. 2026-06-21
    days on market $149,900 Active 15 DOM
  2. 2026-06-21
    days on market $149,900 Active 14 DOM
  3. 2026-06-18
    days on market $149,900 Active 12 DOM
  4. 2026-06-17
    days on market $149,900 Active 11 DOM
  5. 2026-06-16
    days on market $149,900 Active 10 DOM
  6. 2026-06-15
    days on market $149,900 Active 9 DOM
  7. 2026-06-13
    days on market $149,900 Active 7 DOM
  8. 2026-06-12
    days on market $149,900 Active 6 DOM
  9. 2026-06-09
    days on market $149,900 Active 3 DOM
  10. 2026-06-08
    days on market $149,900 Active 2 DOM
  11. 2026-06-07
    remarks 699-char remark
  12. 2026-06-07
    listed $149,900 Active 1 DOM

ⓘ 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
$2,600 · $217/mo
Projected year-2 tax
$2,600 · $217/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 (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 2/10 Low
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥89°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 27% 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
$22,096
− Mortgage interest
−$8,397
− Property taxes
−$2,600
− Insurance
−$750
− Repairs & maintenance
−$1,768
− Management
−$1,768
− Depreciation
−$4,361
Taxable income
$2,454
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$589
After-tax cash flow
$4,084/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 25
NCES district ID
2314796
Math proficiency
81% ▲ 55.00%
Reading proficiency
84% ▲ 28.00%
Median HH income
$47,283
Composite
69.46/100
National rank
#308
State rank
#72 of 112 in ME

Livability — Bucksport

Score
67/100
State rank
#94
US rank
#10578

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Bucksport, ME
Population (ZIP)
5,503

Population outlook (Hancock County) Hauer SSP2

Today (2025)
53,608 people
By 2030
52,594 · -1.9%
By 2040
49,556 · -7.6%
By 2050
46,152 · -13.9%
By 2075
39,678 · -26.0%
By 2100
33,690 · -37.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (96%)
Race & ethnicity
White 96% Hispanic / Latino 3%
Common ancestry
Lithuanian 7% German 1% Slovak 1%
Foreign-born
1% · Canada, South Korea
Languages at home
98% English-only · Spanish 2%

Political lean MEDSL · Hancock

2024 margin
D (+11.8) · D 54.7% · R 42.9% · Other 2.4%
2008→2024 swing
-7.5pp toward R · 2008: 19.3pp · 2024: 11.8pp
All cycles
2024: D+11.8 2020: D+12.4 2016: D+7.6 2012: D+16.7 2008: D+19.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -19.93%
Current HPI
217.0101
Rent YoY
Metro
State GDP YoY
F500 in state
0

Price history

1 event — show timeline
  • 2026-06-06 Listed $149,900 MREIS

Property tax history

+5.8%/yr

Latest (2025): $2,600 · +38.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…