CashFlowRE
Sign in Sign up
642 Limerick Rd Duplex
C+ Composite 63.55
Why this score? — see what drove the C+ 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 +25.3/30.0
  • DSCR +8.3/10.0
  • Schools +8.0/10.0
  • ARV discount +7.5/15.0
  • 1% rule +5.7/10.0
  • Livability +3.9/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$825,000

642 Limerick Rd · Biddeford, ME 04046
6 bd · 4.0 ba · 3,570 sqft · MultiFamily public records · 16 Days on market
Built 1972 3.00 ac lot

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

Multi-family units

County records classify this as Multi-Family (5+ Unit). Listing-text estimate: 2 units. estimate disagrees with records

5+ unit building — per-unit beds/baths from public records are typically unavailable; the breakdown below (if shown) is an estimate from the listing text.

Listing remarks MLS

4-unit multi-family. Beautiful 2-bedroom, 1.5 bath owner occupied apartment plus three 1-bedroom units. Property has 2 detached garages totaling 6 full sized bays and 2 smaller bays suitable for compact cars, recreational vehicles or storage. Owner's unit has been tastefully updated-HW and tile flooring, open concept floorplan, gas fireplace, attractive kitchen fully applianced. A patio and quaint 2nd story balcony provide lovely outdoor spaces. Sited on 3 rural acres within easy access to shopping and highway. Strong numbers, long term tenants, additional income potential from garage/storage areas. This property offers wide opportunity that cannot be appreciated via a drive-by. Also reference to Single Family MLS #1434933

Key facts

  • Residential units
  • Storage space
  • Garage bays

Tags

INVESTMENT OPPORTUNITYMULTI-UNIT PROPERTYRESIDENTIAL UNITSGARAGE BAYSADDITIONAL INCOME POTENTIALSTORAGE SPACE

Property features AI

Finance

  • Financial info: Gross income reported: $77,340; Operating expenses reported: $16,830

Exterior

  • Parking: Garage on site; Eight garage spaces; Detached vehicle storage for 4+ cars with auto door opener; Gravel and paved parking; Off-street parking with 11–20 spaces
  • Utilities: Electric with circuit breakers; Private well water; Private sewer; Electric water heater; Utilities are on
  • Home design: Multi-unit property with 4 total units; Built in 1972
  • Construction: Wood frame construction; Wood siding; Membrane roof
  • Exterior features: Deck; Patio; Porch; Outbuilding; Shed(s); Waterfront on a brook; Near turnpike/interstate; Level and wooded lot

Interior

  • Bedrooms: Includes a first-floor bedroom
  • Flooring: Carpet; Tile; Vinyl; Wood; Luxury vinyl
  • Bathrooms: Four full bathrooms; One half bathroom
  • Heating & cooling: Baseboard heating; Direct vent heater; Zoned heating
  • Interior features: First-floor bedroom; Bathtub; Storage; Walk-in closet(s); Level entry

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 × 3-bed/?-bath units multifamily listed at $825k.

Deal economics

  • At list price, monthly cash flow is $2k ($22k/yr) — positive. Per door: $932/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($9k rent vs $825k).
  • Recommended offer: $813k (1.5% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 77/100 on livability (#29 in ME, #2,925 nationally) — a middle-class / working-renter tenant base. Strengths: commute A+, health & safety A+, housing A; Watch: crime C-, schools D-, amenities D-.
  • 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: 104 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 $6k of loan paydown is wiped out by about $25k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 16 days — a 2% lower offer ($813k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 7y 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.
  • Current owner paid $387k; list at $825k implies a 113% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 58% chance of damaging wind over 30y — expect insurance premiums to compound above CPI over the hold.
Recommended offer $812,625 (1.5% below list)

Questions for the listing agent

  1. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  2. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  3. Built in 1972 — 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. 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?
  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 apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.07%
Cap rate
9.00%
Cash-on-cash
9.68%
DSCR
1.43
GRM
7.8

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
-1.7%
Equity multiple
0.93×
Total profit
$-15,270
Equity at exit
$123,010
10-year hold
IRR
7.9%
Equity multiple
1.60×
Total profit
$138,495
Equity at exit
$71,331

Cash invested: $231,000 (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 04046

Home prices YoY
-16.8%
Active inventory
104
Price-to-rent
15.6×

Monthly cashflow live

Estimated rent
$8,792 medium interval (Pro) →
Mortgage (P&I)
$4,326
Tax from tax record
$412 /mo · $4,949/yr
Insurance
$344
HOA
$0
Vacancy / Maint / Mgmt
$1,846
Net cashflow
$1,863

Break-even live

Break-even rent $6,434
Max offer price $825,000
Occupancy floor 74%

Sensitivity live

Price -10% $2,330 -5% $2,097 +0% $1,863 +5% $1,630 +10% $1,396
Rent -10% $1,169 -5% $1,516 +0% $1,863 +5% $2,210 +10% $2,558
Rate -1.0pp $2,279 -0.5pp $2,073 base $1,863 +0.5pp $1,649 +1.0pp $1,432

2-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (2 units) $8,792

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
$206,250
Closing costs
$24,750
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 6 events

  1. 2026-05-12
    listed $850,000 Active 1247-char remark
  2. 2020-01-17
    soldstatus $387,000 Closed 732-char remark
    Show marketing remark (732 chars)

    4-unit multi-family. Beautiful 2-bedroom, 1.5 bath owner occupied apartment plus three 1-bedroom units. Property has 2 detached garages totaling 6 full sized bays and 2 smaller bays suitable for compact cars, recreational vehicles or storage. Owner's unit has been tastefully updated-HW and tile flooring, open concept floorplan, gas fireplace, attractive kitchen fully applianced. A patio and quaint 2nd story balcony provide lovely outdoor spaces. Sited on 3 rural acres within easy access to shopping and highway. Strong numbers, long term tenants, additional income potential from garage/storage areas. This property offers wide opportunity that cannot be appreciated via a drive-by. Also reference to Single Family MLS #1434933

  3. 2019-11-22
    status Pending 732-char remark
    Show marketing remark (732 chars)

    4-unit multi-family. Beautiful 2-bedroom, 1.5 bath owner occupied apartment plus three 1-bedroom units. Property has 2 detached garages totaling 6 full sized bays and 2 smaller bays suitable for compact cars, recreational vehicles or storage. Owner's unit has been tastefully updated-HW and tile flooring, open concept floorplan, gas fireplace, attractive kitchen fully applianced. A patio and quaint 2nd story balcony provide lovely outdoor spaces. Sited on 3 rural acres within easy access to shopping and highway. Strong numbers, long term tenants, additional income potential from garage/storage areas. This property offers wide opportunity that cannot be appreciated via a drive-by. Also reference to Single Family MLS #1434933

  4. 2019-10-30
    status Active 732-char remark
    Show marketing remark (732 chars)

    4-unit multi-family. Beautiful 2-bedroom, 1.5 bath owner occupied apartment plus three 1-bedroom units. Property has 2 detached garages totaling 6 full sized bays and 2 smaller bays suitable for compact cars, recreational vehicles or storage. Owner's unit has been tastefully updated-HW and tile flooring, open concept floorplan, gas fireplace, attractive kitchen fully applianced. A patio and quaint 2nd story balcony provide lovely outdoor spaces. Sited on 3 rural acres within easy access to shopping and highway. Strong numbers, long term tenants, additional income potential from garage/storage areas. This property offers wide opportunity that cannot be appreciated via a drive-by. Also reference to Single Family MLS #1434933

  5. 2019-10-21
    status Pending 732-char remark
    Show marketing remark (732 chars)

    4-unit multi-family. Beautiful 2-bedroom, 1.5 bath owner occupied apartment plus three 1-bedroom units. Property has 2 detached garages totaling 6 full sized bays and 2 smaller bays suitable for compact cars, recreational vehicles or storage. Owner's unit has been tastefully updated-HW and tile flooring, open concept floorplan, gas fireplace, attractive kitchen fully applianced. A patio and quaint 2nd story balcony provide lovely outdoor spaces. Sited on 3 rural acres within easy access to shopping and highway. Strong numbers, long term tenants, additional income potential from garage/storage areas. This property offers wide opportunity that cannot be appreciated via a drive-by. Also reference to Single Family MLS #1434933

  6. 2019-10-01
    listed $415,000 Active 732-char remark
    Show marketing remark (732 chars)

    4-unit multi-family. Beautiful 2-bedroom, 1.5 bath owner occupied apartment plus three 1-bedroom units. Property has 2 detached garages totaling 6 full sized bays and 2 smaller bays suitable for compact cars, recreational vehicles or storage. Owner's unit has been tastefully updated-HW and tile flooring, open concept floorplan, gas fireplace, attractive kitchen fully applianced. A patio and quaint 2nd story balcony provide lovely outdoor spaces. Sited on 3 rural acres within easy access to shopping and highway. Strong numbers, long term tenants, additional income potential from garage/storage areas. This property offers wide opportunity that cannot be appreciated via a drive-by. Also reference to Single Family MLS #1434933

ⓘ 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
$4,949 · $412/mo
Projected year-2 tax
$8,084 · $674/mo
Expected delta
+$3,136/yr (+$261/mo · 63.4%)

ⓘ 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 2/10 Low
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥91°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 58% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 1 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
$105,504
− Mortgage interest
−$46,213
− Property taxes
−$4,949
− Insurance
−$4,125
− Repairs & maintenance
−$8,440
− Management
−$8,440
− Depreciation
−$24,000
Taxable income
$9,337
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,241
After-tax cash flow
$20,117/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 — Biddeford

Score
77/100
State rank
#29
US rank
#2925

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

City population
24,772
Population (ZIP)
8,035

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 (96%)
Race & ethnicity
White 96% Two or more races 3%
Common ancestry
Lithuanian 16% Slovak 4% Romanian 3%
Foreign-born
3% · Canada
Languages at home
96% English-only · French/Haitian/Cajun 3% Russian/Polish/Slavic 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
▼ -73.58%
Current HPI
363.3908
Rent YoY
Metro
State GDP YoY
F500 in state
0

Price history

+98.8% since first listed
13 events — show timeline
  • 2026-05-28 Pending MREIS
  • 2026-05-26 Price Changed $825,000 MREIS
  • 2026-05-12 Listed $850,000 MREIS
  • 2020-01-17 Delisted MREIS
  • 2020-01-17 Sold (MLS) $387,000 MREIS
  • 2019-11-22 Pending MREIS
  • 2019-11-22 Pending MREIS
  • 2019-10-30 Relisted MREIS
  • 2019-10-30 Relisted MREIS
  • 2019-10-21 Pending MREIS
  • 2019-10-21 Pending MREIS
  • 2019-10-01 Listed $415,000 MREIS
  • 2019-10-01 Listed $415,000 MREIS

Property tax history

+2.7%/yr

Latest (2024): $4,949 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…