CashFlowRE
Sign in Sign up
32 Kings Ct
A- Composite 80.2
Why this score? — see what drove the A- 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
  • ARV discount +14.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Schools +7.6/10.0
  • Livability +3.6/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$599,000

32 Kings Ct · Cape Neddick, ME 04090
3 bd · 2.5 ba · 1,930 sqft · SingleFamily public records · 32 Days on market
Built 1967 0.32 ac lot Est $701k · 15% under

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

Listing remarks MLS

Are you looking for a home located in the quiet neighborhood of Moody only minutes to the ocean? Look no further than 32 Kings Court! This home offers 3 bedrooms with hardwood floors in all the bedrooms with one room being on the first floor and the other 2 located on the 2nd floor of the home. There is a full bathroom on both the first floor and the second floor of the home. The kitchen & dining rooms are open concept and the kitchen stove & refrigerator are only a year old. The living room offers a large bay window allowing for lots of natural light and a working fireplace with a brick surround. There is also a finished entry way and a large finished room to be used as you see fit between the main home and the garage. The garage bay to the right of the home is very long and can store cars back to back to back if car storage is something you desire. My favorite feature about this home is the large roof deck over the garage area. You truly need to see the deck to appreciate it! The home offers new windows throughout, a large basement with windows allowing for lots of natural light and a large back yard area. All this and only minutes to the Beaches of Wells & Ogunquit and a short walk to the restaurants on Route 1 in Moody! Come enjoy Wells & Ogunquit Year Round!

Key facts

  • Public beaches
  • Roof deck
  • Bonus room

Tags

ROOF DECKUPDATED KITCHENNEWLY REDONE BATHROOMSBONUS ROOMPUBLIC BEACHESFANTASTIC RESTAURANTS

Property features AI

Exterior

  • Parking: Attached 2-car garage; Automatic door opener; Tandem parking; Paved driveway with 1–4 spaces
  • Utilities: Public water; Public sewer; Circuit breaker electrical service; Oil water heater (on heating system)
  • Home design: Single-family residence; Built in 1967
  • Construction: Wood frame construction; Vinyl siding; Shingle roof; Above-grade finished area 1,930
  • Exterior features: Deck; Near public beach; Neighborhood setting; Located on a cul-de-sac; Level lot; Paved road

Interior

  • Kitchen: Electric range; Microwave; Dishwasher; Refrigerator
  • Bedrooms: Primary bedroom on the first floor; Second bedroom on the second floor; Third bedroom on the second floor
  • Flooring: Carpet; Tile; Vinyl; Wood
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Baseboard heating; Hot water heating; Zoned heating; Heat pump cooling
  • Interior features: First-floor bedroom; Bathtub; Shower; 1 fireplace; Unfinished full basement with bulkhead, interior entry and sump pump; 8 total rooms; Furnishings negotiable
  • Laundry & utility: Washer; Dryer

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/2.5-bath single-family listed at $599k.

Deal economics

  • At list price, monthly cash flow is $4k ($46k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($10k rent vs $599k).
  • Recommended offer: $581k (3.0% below list) — sets the bar for market timing.
  • Cap rate 14.0% vs local median 3.2% in Cape Neddick — 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 72/100 on livability (#58 in ME) — a middle-class / working-renter tenant base. Strengths: crime A+, employment 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.
  • Zoned schools: Wells Elementary School (math 87% / reading 91%, grade A+, #73 of 294 statewide, top 25%, 551 students, 15% FRL); Wells Junior High School (math 86% / reading 90%, grade A+, #27 of 85 statewide, top 31%, 441 students, 19% FRL); Wells High School (math 98% / reading 92%, grade A+, #18 of 108 statewide, top 22%, 415 students, 10% FRL) — zoned schools at 15% FRL track the district average.
  • Market conditions: 272 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 $4k of loan paydown is wiped out by about $18k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $168k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 32 days — a 3% lower offer ($581k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 6y 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 $390k; list at $599k implies a 54% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 60% chance of damaging wind over 30y; extreme-heat days projected 7→18/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $581,030 (3.0% below list)

Questions for the listing agent

  1. It's been on market 32 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1967 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are B-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. 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
1.59%
Cap rate
13.96%
Cash-on-cash
27.38%
DSCR
2.22
GRM
5.3

CMA / ARV

ARV (on-the-fly)
$700,590
Comps found
9
Show comp detail 9 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
62 Moody Hts 0.29mi 4/2.0 (+1) 1,882 (-2%) 6mo $530,000 $282 70
32 Queens Way 0.06mi 4/2.0 (+1) 2,128 (+10%) 5mo $500,000 $235 69
41 Kings Ct 0.04mi 3/2.0 1,690 (-12%) 11mo $899,900 $532 66
92 Moody Hts 0.32mi 4/3.0 (+1) 2,060 (+7%) 19mo $750,000 $364 51
20 Ocean Heights Ln 0.55mi 3/1.0 1,720 (-11%) 8mo $625,000 $363 44
26 Libby Ln 0.38mi 3/3.0 2,195 (+14%) 21mo $665,000 $303 40
132 Ocean Ave 0.75mi 3/2.5 1,769 (-8%) 21mo $1,050,000 $594 34
173 Emerson Dr 0.70mi 4/2.0 (+1) 1,680 (-13%) 6mo $570,000 $339 34
622 Main St 0.68mi 4/3.0 (+1) 2,148 (+11%) 23mo $1,300,000 $605 23

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
21.4%
Equity multiple
1.87×
Total profit
$146,510
Equity at exit
$89,313
10-year hold
IRR
29.5%
Equity multiple
3.63×
Total profit
$440,830
Equity at exit
$51,791

Cash invested: $167,720 (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 04090

Home prices YoY
-20.0%
Active inventory
272
Price-to-rent
5.3×

Monthly cashflow live

Estimated rent
$9,500 medium interval (Pro) →
Mortgage (P&I)
$3,141
Tax from tax record
$288 /mo · $3,452/yr
Insurance
$250
HOA
$0
Vacancy / Maint / Mgmt
$1,995
Net cashflow
$3,827

Break-even live

Break-even rent $4,656
Max offer price $599,000
Occupancy floor 55%

Sensitivity live

Price -10% $4,166 -5% $3,996 +0% $3,827 +5% $3,657 +10% $3,487
Rent -10% $3,076 -5% $3,451 +0% $3,827 +5% $4,202 +10% $4,577
Rate -1.0pp $4,128 -0.5pp $3,979 base $3,827 +0.5pp $3,671 +1.0pp $3,513

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
$149,750
Closing costs
$17,970
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 Birch Cir Ogunquit, ME 4.0 2.0 2346 $9,500 $4.05 45d 1 1.33mi

Listing history 21 events

  1. 2026-06-22
    statusdays on market $599,000 Active Under Contract 32 DOM
  2. 2026-06-18
    days on market $599,000 Active 29 DOM
  3. 2026-06-17
    days on market $599,000 Active 28 DOM
  4. 2026-06-16
    days on market $599,000 Active 27 DOM
  5. 2026-06-15
    days on market $599,000 Active 26 DOM
  6. 2026-06-14
    days on market $599,000 Active 24 DOM
  7. 2026-06-13
    days on market $599,000 Active 23 DOM
  8. 2026-06-10
    days on market $599,000 Active 21 DOM
  9. 2026-06-09
    days on market $599,000 Active 20 DOM
  10. 2026-06-08
    days on market $599,000 Active 19 DOM
  11. 2026-06-07
    days on market $599,000 Active 18 DOM
  12. 2026-06-05
    days on market $599,000 Active 15 DOM
  13. 2026-06-03
    days on market $599,000 Active 14 DOM
  14. 2026-06-02
    days on market $599,000 Active 13 DOM
  15. 2026-06-01
    days on market $599,000 Active 12 DOM
  16. 2026-05-31
    days on market $599,000 Active 11 DOM
  17. 2026-05-30
    days on market $599,000 Active 10 DOM
  18. 2026-05-20
    listed $599,000 Active
  19. 2020-12-29
    soldstatus $389,900 Closed 1311-char remark
    Show marketing remark (1311 chars)

    Are you looking for a home located in the quiet neighborhood of Moody only minutes to the ocean? Look no further than 32 Kings Court! This home offers 3 bedrooms with hardwood floors in all the bedrooms with one room being on the first floor and the other 2 located on the 2nd floor of the home. There is a full bathroom on both the first floor and the second floor of the home. The kitchen & dining rooms are open concept and the kitchen stove & refrigerator are only a year old. The living room offers a large bay window allowing for lots of natural light and a working fireplace with a brick surround. There is also a finished entry way and a large finished room to be used as you see fit between the main home and the garage. The garage bay to the right of the home is very long and can store cars back to back to back if car storage is something you desire. My favorite feature about this home is the large roof deck over the garage area. You truly need to see the deck to appreciate it! The home offers new windows throughout, a large basement with windows allowing for lots of natural light and a large back yard area. All this and only minutes to the Beaches of Wells & Ogunquit and a short walk to the restaurants on Route 1 in Moody! Come enjoy Wells & Ogunquit Year Round!

  20. 2020-11-06
    status Pending 1311-char remark
    Show marketing remark (1311 chars)

    Are you looking for a home located in the quiet neighborhood of Moody only minutes to the ocean? Look no further than 32 Kings Court! This home offers 3 bedrooms with hardwood floors in all the bedrooms with one room being on the first floor and the other 2 located on the 2nd floor of the home. There is a full bathroom on both the first floor and the second floor of the home. The kitchen & dining rooms are open concept and the kitchen stove & refrigerator are only a year old. The living room offers a large bay window allowing for lots of natural light and a working fireplace with a brick surround. There is also a finished entry way and a large finished room to be used as you see fit between the main home and the garage. The garage bay to the right of the home is very long and can store cars back to back to back if car storage is something you desire. My favorite feature about this home is the large roof deck over the garage area. You truly need to see the deck to appreciate it! The home offers new windows throughout, a large basement with windows allowing for lots of natural light and a large back yard area. All this and only minutes to the Beaches of Wells & Ogunquit and a short walk to the restaurants on Route 1 in Moody! Come enjoy Wells & Ogunquit Year Round!

  21. 2020-11-03
    listed $389,900 Active 1311-char remark
    Show marketing remark (1311 chars)

    Are you looking for a home located in the quiet neighborhood of Moody only minutes to the ocean? Look no further than 32 Kings Court! This home offers 3 bedrooms with hardwood floors in all the bedrooms with one room being on the first floor and the other 2 located on the 2nd floor of the home. There is a full bathroom on both the first floor and the second floor of the home. The kitchen & dining rooms are open concept and the kitchen stove & refrigerator are only a year old. The living room offers a large bay window allowing for lots of natural light and a working fireplace with a brick surround. There is also a finished entry way and a large finished room to be used as you see fit between the main home and the garage. The garage bay to the right of the home is very long and can store cars back to back to back if car storage is something you desire. My favorite feature about this home is the large roof deck over the garage area. You truly need to see the deck to appreciate it! The home offers new windows throughout, a large basement with windows allowing for lots of natural light and a large back yard area. All this and only minutes to the Beaches of Wells & Ogunquit and a short walk to the restaurants on Route 1 in Moody! Come enjoy Wells & Ogunquit Year Round!

ⓘ 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
$3,452 · $288/mo
Projected year-2 tax
$5,799 · $483/mo
Expected delta
+$2,347/yr (+$196/mo · 68.0%)

ⓘ 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 1/10 Low
  • 🌡 Heat 5/10 Major 7 d/yr ≥88°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 60% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 2 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
$114,000
− Mortgage interest
−$33,553
− Property taxes
−$3,452
− Insurance
−$2,995
− Repairs & maintenance
−$9,120
− Management
−$9,120
− Depreciation
−$17,425
Taxable income
$38,334
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$9,200
After-tax cash flow
$36,718/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
Wells-Ogunquit CSD
NCES district ID
2313490
Math proficiency
87% ▲ 42.00%
Reading proficiency
90% ▲ 26.00%
Median HH income
$61,341
Composite
75.79/100
National rank
#125
State rank
#32 of 112 in ME

Livability — Cape Neddick

Score
72/100
State rank
#58
US rank
#6028

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
11,544

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 (89%)
Race & ethnicity
White 89% Two or more races 5% Black 3% Asian 1%
Common ancestry
Lithuanian 11% Romanian 3% Slovak 3%
Foreign-born
5% · Canada, China
Languages at home
94% English-only · Other Indo-European 1% French/Haitian/Cajun 1% Other Asian/Pacific 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
▼ -103.52%
Current HPI
413.9951
Rent YoY
Metro
State GDP YoY
F500 in state
0

Price history

+53.6% since first listed
4 events — show timeline
  • 2026-05-20 Listed $599,000 MREIS
  • 2020-12-29 Sold (MLS) $389,900 MREIS
  • 2020-11-06 Pending MREIS
  • 2020-11-03 Listed $389,900 MREIS

Property tax history

+3.7%/yr

Latest (2025): $3,452 · +6.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…