CashFlowRE
Sign in Sign up
189 Western Ave
B Composite 73.95
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 +30.0/30.0
  • DSCR +10.0/10.0
  • 1% rule +9.7/10.0
  • Schools +8.0/10.0
  • ARV discount +7.3/15.0
  • Livability +4.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$775,000

189 Western Ave · Kennebunk, ME 04043
2 bd · 1.0 ba · 1,008 sqft · SingleFamily public records · 76 Days on market
Built 1999 0.87 ac lot $769/sqft · at area comps Est $772k · at est.

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

Listing remarks MLS

This charming 2-bedroom, 1-bath home offers the perfect blend of comfort, style, and location. Featuring a thoughtfully designed reverse floor plan, the main living area is positioned to capture incredible views of the Mousam River. The open-concept living and dining space is bright and inviting, seamlessly flowing out to a spacious deck--ideal for relaxing or entertaining while surrounded by nature. Lovingly updated throughout, the home showcases modern touches while maintaining its warm, welcoming character. Just steps from the scenic bridle path, it's a dream setting for outdoor enthusiasts who enjoy walking, biking, or simply taking in the natural beauty. Conveniently located a short distance from the stunning beaches of Kennebunk, as well as the renowned restaurants and boutique shops of Dock Square in Kennebunkport, this property offers both tranquility and accessibility. Offered fully furnished, this is a fantastic opportunity for a turnkey primary residence, vacation getaway, or investment property.

Key facts

  • Scenic bridle path
  • Incredible views
  • Spacious deck

Tags

INCREDIBLE VIEWSSPACIOUS DECKSCENIC BRIDLE PATHTURNKEY PRIMARY RESIDENCE

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 $775k.

Deal economics

  • At list price, monthly cash flow is $4k ($49k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($11k rent vs $775k).
  • Recommended offer: $728k (6.0% below list) — sets the bar for market timing.
  • Cap rate 12.7% 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 comparable units currently listed for rent nearby; 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 $5k of loan paydown is wiped out by about $23k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $217k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 76 days — a 6% lower offer ($728k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: flood insurance adds $66/mo.
  • Climate carrying-cost: severe flood risk; major wind risk, 71% chance of damaging wind over 30y — expect insurance premiums to compound above CPI over the hold.
Recommended offer $728,500 (6.0% below list)

Questions for the listing agent

  1. It's been on market 76 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  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
1.47%
Cap rate
12.71%
Cash-on-cash
22.92%
DSCR
2.02
GRM
5.7

CMA / ARV

ARV (median comp)
$772,227
List price
$775,000
Delta
0.36%
Verdict
FAIR
Comps
4 within 1.0 mi
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
13 Atlantic Cir 0.55mi 2/1.5 886 (-12%) 1mo $790,000 $892 51
7 Atlantic Cir 0.56mi 3/1.0 (+1) 930 (-8%) 20mo $755,000 $812 40

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
15.4%
Equity multiple
1.62×
Total profit
$134,083
Equity at exit
$115,555
10-year hold
IRR
24.1%
Equity multiple
3.08×
Total profit
$450,837
Equity at exit
$67,008

Cash invested: $217,000 (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 04043

Home prices YoY
-21.4%
Active inventory
132
Price-to-rent
5.7×

Monthly cashflow live

Estimated rent
$11,379 medium interval (Pro) →
Mortgage (P&I)
$4,064
Tax from tax record
$457 /mo · $5,487/yr
Insurance
$323
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$2,390
Net cashflow
$4,079

Break-even live

Break-even rent $6,216
Max offer price $775,000
Occupancy floor 59%

Sensitivity live

Price -10% $4,517 -5% $4,298 +0% $4,079 +5% $3,859 +10% $3,640
Rent -10% $3,180 -5% $3,629 +0% $4,079 +5% $4,528 +10% $4,978
Rate -1.0pp $4,469 -0.5pp $4,276 base $4,079 +0.5pp $3,878 +1.0pp $3,673

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
$193,750
Closing costs
$23,250
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.

Rent comps 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
8 Railroad Ave Unit 1532212P Kennebunk, ME 3.0 1.0 893 $11,379 $12.74 22d 1 0.87mi

Listing history 16 events

  1. 2026-06-18
    days on market $775,000 Active 76 DOM
  2. 2026-06-17
    days on market $775,000 Active 75 DOM
  3. 2026-06-16
    days on market $775,000 Active 74 DOM
  4. 2026-06-15
    days on market $775,000 Active 73 DOM
  5. 2026-06-14
    days on market $775,000 Active 71 DOM
  6. 2026-06-10
    days on market $775,000 Active 68 DOM
  7. 2026-06-09
    days on market $775,000 Active 67 DOM
  8. 2026-06-08
    days on market $775,000 Active 66 DOM
  9. 2026-06-07
    days on market $775,000 Active 65 DOM
  10. 2026-06-05
    days on market $775,000 Active 62 DOM
  11. 2026-06-03
    days on market $775,000 Active 61 DOM
  12. 2026-06-02
    days on market $775,000 Active 60 DOM
  13. 2026-06-01
    days on market $775,000 Active 59 DOM
  14. 2026-05-31
    days on market $775,000 Active 58 DOM
  15. 2026-05-30
    days on market $775,000 Active 57 DOM
  16. 2026-04-03
    listed $775,000 Active 1022-char remark
    Show marketing remark (1022 chars)

    This charming 2-bedroom, 1-bath home offers the perfect blend of comfort, style, and location. Featuring a thoughtfully designed reverse floor plan, the main living area is positioned to capture incredible views of the Mousam River. The open-concept living and dining space is bright and inviting, seamlessly flowing out to a spacious deck--ideal for relaxing or entertaining while surrounded by nature. Lovingly updated throughout, the home showcases modern touches while maintaining its warm, welcoming character. Just steps from the scenic bridle path, it's a dream setting for outdoor enthusiasts who enjoy walking, biking, or simply taking in the natural beauty. Conveniently located a short distance from the stunning beaches of Kennebunk, as well as the renowned restaurants and boutique shops of Dock Square in Kennebunkport, this property offers both tranquility and accessibility. Offered fully furnished, this is a fantastic opportunity for a turnkey primary residence, vacation getaway, or investment property.

ⓘ 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
$5,487 · $457/mo
Projected year-2 tax
$8,014 · $668/mo
Expected delta
+$2,526/yr (+$211/mo · 46.0%)

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

Climate risk First Street

  • 🌊 Flood 9/10 Extreme FEMA zone X · 99% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥85°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 71% 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
$136,548
− Mortgage interest
−$43,412
− Property taxes
−$5,487
− Insurance
−$4,672
− Repairs & maintenance
−$10,924
− Management
−$10,924
− Depreciation
−$22,545
Taxable income
$38,583
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$9,260
After-tax cash flow
$39,683/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
  • 2026-04-03 Listed $775,000 MREIS

Property tax history

+5.8%/yr

Latest (2025): $5,487 · +22.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…