CashFlowRE
Sign in Sign up
10 S Park St
B- Composite 69.34
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 +27.5/30.0
  • DSCR +9.6/10.0
  • 1% rule +9.2/10.0
  • ARV discount +7.5/15.0
  • Schools +6.9/10.0
  • Livability +3.7/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$79,900

10 S Park St · Caribou, ME 04736
3 bd · 1.5 ba · 1,300 sqft · SingleFamily public records · 4 Days on market
Built 1930 0.28 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Three bedroom, 1 1/2 bath home on a nice intown lot. Front and rear decks. Check it out today.

Key facts

  • 0.28 acre lot
  • Parking
  • Built 1930

Property features AI

Finance

  • Financial info: Residential zoning

Exterior

  • Parking: Gravel off-street parking with 1–4 spaces
  • Utilities: Public water; Public sewer; Electric service with circuit breakers
  • Home design: Single family residence; Built in 1930; Vinyl siding with wood frame construction; Shingle roof
  • Construction: Wood frame construction; Vinyl siding; Shingle roof; Built in 1930
  • Exterior features: Intown neighborhood setting; Paved road access

Interior

  • Kitchen: Kitchen on the first floor
  • Bedrooms: Three bedrooms on the second floor
  • Flooring: Wood flooring; Linoleum flooring
  • Bathrooms: One full bathroom; One half bathroom
  • Heating & cooling: Forced air heating
  • Interior features: 8 total rooms; Unfinished basement with interior entry and doghouse access
  • Laundry & utility: Electric 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 3-bed/1.5-bath single-family listed at $80k.

Deal economics

  • At list price, monthly cash flow is $236 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $80k).
  • Cap rate 9.8% vs local median 3.6% in Caribou — 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 74/100 on livability (#46 in ME, #4,849 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: employment D+, schools D, amenities F.
  • RSU 39 (town): math 82% / reading 83% proficiency, ranked #79 of 112 in ME (top 70%) — strong family-tenant draw, lease renewals of 3-5y typical.
  • Market conditions: 83 active listings in the ZIP; 112 units permitted in Aroostook County in 2024 (45 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $552 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Aroostook County population projected at -33% 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 $22k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • Only 4 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Watch-outs: property tax is 3.1% of price; built in 1930 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $79,900

Questions for the listing agent

  1. Built in 1930 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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.
  6. 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.
  7. 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
1.42%
Cap rate
9.83%
Cash-on-cash
12.63%
DSCR
1.56
GRM
5.9

CMA / ARV

ARV (on-the-fly)
$184,600
Comps found
10
Show comp detail 10 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
39 Park St 0.19mi 3/2.0 1,296 (-0%) 9mo $120,000 $93 81
33 Elmwood Ave 0.36mi 3/1.0 1,272 (-2%) 3mo $174,900 $138 75
44 Garden Cir 0.51mi 3/1.0 1,296 (-0%) 3mo $185,000 $143 72
18 Park St 0.30mi 3/1.5 1,176 (-10%) 3mo $168,000 $143 68
10 Laurette Cir 0.37mi 4/1.0 (+1) 1,248 (-4%) 6mo $178,400 $143 64
21 Thomas Ave 0.48mi 2/1.5 (-1) 1,401 (+8%) 2mo $149,000 $106 59
13 Elizabeth Ave 0.68mi 4/1.0 (+1) 1,277 (-2%) 10mo $179,900 $141 50
11 Violette St 0.73mi 3/1.0 1,196 (-8%) 6mo $206,000 $172 45
1 Caroline Ave 0.42mi 2/2.0 (-1) 1,181 (-9%) 21mo $95,000 $80 41
34 Prospect St 0.65mi 3/1.5 1,176 (-10%) 20mo $166,500 $142 37

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
2.5%
Equity multiple
1.10×
Total profit
$2,138
Equity at exit
$11,913
10-year hold
IRR
12.1%
Equity multiple
1.96×
Total profit
$21,517
Equity at exit
$6,908

Cash invested: $22,372 (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 04736

Home prices YoY
-18.6%
Active inventory
83
Price-to-rent
5.9×

Monthly cashflow live

Estimated rent
$1,133 medium interval (Pro) →
Mortgage (P&I)
$419
Tax from tax record
$207 /mo · $2,485/yr
Insurance
$33
HOA
$0
Vacancy / Maint / Mgmt
$238
Net cashflow
$236

Break-even live

Break-even rent $835
Max offer price $79,900
Occupancy floor 74%

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
$19,975
Closing costs
$2,397
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 1 events

  1. 2026-05-22
    listed $79,900 Active

ⓘ 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
$2,485 · $207/mo
Projected year-2 tax
$2,485 · $207/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 · 0% chance over 30 yrs
  • 🔥 Wildfire 2/10 Low
  • 🌡 Heat 2/10 Low 7 d/yr ≥87°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 10% 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
$13,594
− Mortgage interest
−$4,476
− Property taxes
−$2,485
− Insurance
−$400
− Repairs & maintenance
−$1,088
− Management
−$1,088
− Depreciation
−$2,324
Taxable income
$1,734
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$416
After-tax cash flow
$2,410/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 39
NCES district ID
2314794
Math proficiency
82% ▲ 55.00%
Reading proficiency
83% ▲ 39.00%
Median HH income
$38,159
Composite
68.6/100
National rank
#341
State rank
#79 of 112 in ME

Livability — Caribou

Score
74/100
State rank
#46
US rank
#4849

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Caribou, ME
City population
9,107
Population (ZIP)
9,107

Population outlook (Aroostook County) Hauer SSP2

Today (2025)
61,905 people
By 2030
57,815 · -6.6%
By 2040
49,240 · -20.5%
By 2050
41,386 · -33.1%
By 2075
27,664 · -55.3%
By 2100
18,974 · -69.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (93%)
Race & ethnicity
White 93% Two or more races 5%
Common ancestry
Lithuanian 28% Slovak 3% Serbian 1%
Foreign-born
3% · Canada
Languages at home
92% English-only · French/Haitian/Cajun 7%

Political lean MEDSL · Aroostook

2024 margin
Strong R (+26.2) · D 36.2% · R 62.4% · Other 1.4%
2008→2024 swing
-35.8pp toward R · 2008: 9.6pp · 2024: -26.2pp
All cycles
2024: R+26.2 2020: R+19.9 2016: R+17.3 2012: D+7.7 2008: D+9.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -50.06%
Current HPI
219.5142
Rent YoY
Metro
State GDP YoY
F500 in state
0

Price history

1 event — show timeline
  • 2026-05-22 Listed $79,900 MREIS

Property tax history

+4.5%/yr

Latest (2024): $2,485 · +9.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…