CashFlowRE
Sign in Sign up
1 Robinson Way #85
D+ Composite 49.43
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 +15.0/30.0
  • Schools +8.0/10.0
  • ARV discount +7.5/15.0
  • 1% rule +5.0/10.0
  • DSCR +5.0/10.0
  • Livability +4.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$29,000

1 Robinson Way #85 · Kennebunk, ME 04043
2 bd · 1.0 ba · 650 sqft · SingleFamily · 38 Days on market
Built 1988 $45/sqft · 56% below area $488/mo HOA · 17% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Live the summer dream at Idyllic Yankeeland Resort on the Mousam River in Picturesque Kennebunk! Affordable Seasonal home on Fantastic Huge lot! Large Patios! Firepit! White Picket Fenced in! Large Shed! Fire Pit! Attractive Décor! Full Length Sunroom with NEW Roof! TWO bedrooms! Easy access, just a short drive to the highway, beaches and attractions. .. .. yet away from the hustle! Direct Access to the Mousam River where you can Canoe and Kayak! Most furnishings included! Great Price too! Must see!

Key facts

  • White picket fenced
  • Firepit
  • Large patios

Tags

MOUSAM RIVERLARGE PATIOSFIREPITWHITE PICKET FENCEDLARGE SHEDFULL LENGTH SUNROOM

Property features AI

Finance

  • Other: Property located at 1 Robinson Way #85, Kennebunk, ME
  • Financial info: Land lease on the property
  • HOA & community: Association fee $5,850 annually; Association present; Land lease present

Exterior

  • Parking: Gravel parking with 1–4 spaces
  • Security: Gated community
  • Utilities: Circuit breaker electric; Private seasonal water; Private sewer
  • Home design: Mobile home; Single-story (first-floor living); Shingle roof; Entry facing information not provided
  • Construction: Built in 1988; Aluminum siding; Mobile construction
  • Exterior features: Gated community (appointment needed); Zoned RR

Interior

  • Kitchen: Eat-in kitchen; Gas range; Refrigerator
  • Bedrooms: Two bedrooms on the first floor
  • Flooring: Vinyl
  • Bathrooms: One full bathroom
  • Heating & cooling: Baseboard heating; Window unit(s) for cooling
  • Interior features: Cathedral ceiling(s); Five total rooms
  • Laundry & utility: Other water heater

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 2-bed/1.0-bath single-family listed at $29k.

Deal economics

  • At list price, monthly cash flow is $2k ($18k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $29k).
  • Recommended offer: $28k (3.0% below list) — sets the bar for market timing.
  • Cap rate 69.1% vs local median 3.2% in Kennebunk — 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 79/100 on livability (#20 in ME, #2,049 nationally) — a middle-class / working-renter tenant base. Strengths: schools A+, crime A+, employment A+; Watch: cost of living D+, amenities F, commute F.
  • RSU 21 (rural): math 91% / reading 94% proficiency, ranked #13 of 112 in ME (top 12%) — strong family-tenant draw, lease renewals of 3-5y typical; only 16% free/reduced lunch — higher-income household profile.
  • Market conditions: 132 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 $200 of loan paydown is wiped out by about $870 of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $8k cash investment doubles in ~1 year — after that, you're playing with house money.

Negotiation context

  • It's been on market 38 days — a 3% lower offer ($28k) is reasonable based on typical stale-listing flexibility.
Recommended offer $28,130 (3.0% below list)

Questions for the listing agent

  1. It's been on market 38 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are A-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  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
9.63%
Cap rate
69.12%
Cash-on-cash
224.37%
DSCR
10.98
GRM
0.9

CMA / ARV

ARV (median comp)
$65,876
List price
$29,000
Delta
-55.98%
Verdict
UNDERPRICED
Comps
10 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
Equity multiple
12.37×
Total profit
$92,342
Equity at exit
$4,324
10-year hold
IRR
Equity multiple
26.41×
Total profit
$206,315
Equity at exit
$2,507

Cash invested: $8,120 (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 04043

Home prices YoY
-21.4%
Active inventory
132
Price-to-rent
0.9×

Monthly cashflow live

Estimated rent
$2,793 medium interval (Pro) →
Mortgage (P&I)
$152
Tax est. 1.5%
$36 /mo · $435/yr
Insurance
$12
HOA
$488
Vacancy / Maint / Mgmt
$587
Net cashflow
$1,518

Break-even live

Break-even rent $871
Max offer price $29,000
Occupancy floor 41%

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
$7,250
Closing costs
$870
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.

HOA detail

Monthly dues
$488 · $5,856/yr

Listing history 16 events

  1. 2026-06-18
    days on market $29,000 Active 38 DOM
  2. 2026-06-17
    days on market $29,000 Active 37 DOM
  3. 2026-06-16
    days on market $29,000 Active 36 DOM
  4. 2026-06-15
    days on market $29,000 Active 35 DOM
  5. 2026-06-14
    days on market $29,000 Active 33 DOM
  6. 2026-06-10
    days on market $29,000 Active 30 DOM
  7. 2026-06-09
    days on market $29,000 Active 29 DOM
  8. 2026-06-08
    days on market $29,000 Active 28 DOM
  9. 2026-06-07
    days on market $29,000 Active 27 DOM
  10. 2026-06-05
    days on market $29,000 Active 24 DOM
  11. 2026-06-03
    days on market $29,000 Active 23 DOM
  12. 2026-06-02
    days on market $29,000 Active 22 DOM
  13. 2026-06-01
    days on market $29,000 Active 21 DOM
  14. 2026-05-31
    days on market $29,000 Active 20 DOM
  15. 2026-05-30
    days on market $29,000 Active 19 DOM
  16. 2026-05-11
    listed $29,000 Active 513-char remark

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$33,519
− Mortgage interest
−$1,624
− Property taxes
−$435
− Insurance
−$145
− Repairs & maintenance
−$2,682
− Management
−$2,682
− HOA
−$5,856
− Depreciation
−$844
Taxable income
$19,252
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$4,620
After-tax cash flow
$13,599/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 21
NCES district ID
2314773
Math proficiency
91% ▲ 34.00%
Reading proficiency
94% ▲ 20.00%
Median HH income
$68,462
Composite
79.78/100
National rank
#55
State rank
#13 of 112 in ME

Livability — Kennebunk

Score
79/100
State rank
#20
US rank
#2049

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
11,692

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 (94%)
Race & ethnicity
White 94% Hispanic / Latino 3% Two or more races 2% Asian 2%
Common ancestry
Lithuanian 8% Slovak 5% Serbian 3%
Foreign-born
8% · Canada, Vietnam
Languages at home
95% English-only · French/Haitian/Cajun 2% Spanish 2% German/W. Germanic 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
▼ -108.54%
Current HPI
398.495
Rent YoY
Metro
State GDP YoY
F500 in state
0

Price history

1 event — show timeline
  • 2026-05-11 Listed $29,000 MREIS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…