3 bd · 1.0 ba ·
1,056 sqft ·
Built 1970
· SingleFamily
· Pending
· 8 DOM
Cashflow @ list (25.0% down · 7.5%)
Estimated rent
$3,280/mo
Mortgage (P&I)
−$2,040
Tax + insurance
−$334
HOA
−$0
Vac / Maint / Mgmt
−$689
Net cashflow
$217/mo
Annual
$2,602/yr
Cap rate
6.96%
Cash-on-cash
2.39%
DSCR
1.11
1% rule
0.84%
Cash to close
$108,920
Investor read
This is a 3-bed/1.0-bath single-family listed at $389k.
At list price, monthly cash flow is $217 ($3k/yr) — positive.
The deal already cash-flows at list — no discount required.
To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $328k (15.7% below list).
Only 8 days on market — expect competitive offers; lowballing is unlikely to land.
Recommended offer: $328k (15.7% below list) — sets the bar for 1% rule.
Local home prices are declining (-3.0%/yr); year-one equity from $3k of loan paydown is wiped out by about $12k of value loss. Plan a longer hold.
Location reads 67/100 on livability (#97 in ME) — a middle-class / working-renter tenant base. Strengths: crime A+, health & safety A+, housing A-; Watch: amenities F, commute F, cost of living F.
Wells-Ogunquit CSD (rural): math 87% / reading 90% proficiency, ranked #32 of 112 in ME (top 29%) — strong family-tenant draw, lease renewals of 3-5y typical; only 17% free/reduced lunch — higher-income household profile.
Market conditions: 267 active listings in the ZIP; 1,386 units permitted in York County in 2024 (338 in 5+ unit buildings).
Climate carrying-cost: major wind risk, 27% chance of damaging wind over 30y — expect insurance premiums to compound above CPI over the hold.
Questions for listing agent
Built in 1970 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
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.
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.
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.
CashFlowRE · CFR-A9BVE1B1GWEGMX
· Data 3 weeks agocashflowre.app · 2026-05-29