CashFlowRE
Sign in Sign up
17 Anson Rd
C- Composite 53.62
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).

  • ARV discount +15.0/15.0
  • Cash flow +12.6/30.0
  • Appreciation +6.2/10.0
  • Schools +5.0/10.0
  • DSCR +3.7/10.0
  • 1% rule +3.6/10.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0

$175,000

17 Anson Rd · Starks, ME 04911
3 bd · 2.0 ba · 2,198 sqft · SingleFamily · 238 Days on market
Built 1900 1.00 ac lot $80/sqft · 20% below area Est $219k · 20% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Property has over 75 feet of stream frontage on Lemon Brook. A great brook for fishing and tubbing. Huge back yard that even has a tire swing. It's locating is 15 minutes from stores in Madison, 20 minutes from Farmington and 20 minutes from stores in New Sharon. Snowmobile ITS trail is easy accessible. Barn has 3 large first floor rooms and a large 2nd floor in main barn. Extra large kitchen, with large center island is prefect for cooking those large family meals.

Key facts

  • 1 acre lot
  • Parking
  • Built 1900

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/2.0-bath single-family listed at $175k.

Deal economics

  • At list price, monthly cash flow is $-23 ($-278/yr) — negative.
  • To cash-flow at today's rent, offer at most $172k (1.9% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $150k (14.2% below list).
  • Recommended offer: $150k (14.2% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads: area grade C — affects rentability + tenant quality, not the cash-flow math above.
  • Market conditions: 129 units permitted in Somerset County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $5k of equity ($1k loan paydown + $4k appreciation (2.4% local appreciation)).
  • Somerset County population projected at -25% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (2.4% appreciation + 3.0% rent growth), your $49k cash investment doubles in ~8 years — after that, you're playing with house money.
  • By year 7, paydown + projected appreciation supports a ~$35k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 238 days — a 12% lower offer ($154k) is reasonable based on typical stale-listing flexibility.
  • 11 sale attempts since 8y 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 $36k; list at $175k implies a 386% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1900 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $150,156 (14.2% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 238 days. Have you received any prior offers? Is the seller open to a 14% concession, seller financing, or rate buy-down credit?
  3. Built in 1900 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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
0.86%
Cap rate
6.13%
Cash-on-cash
-0.57%
DSCR
0.97
GRM
9.7

CMA / ARV

ARV (median comp)
$218,847
List price
$175,000
Delta
-20.04%
Verdict
UNDERPRICED
Comps
4 within 1.0 mi

Projected returns pro-forma

2.44% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
5.3%
Equity multiple
1.30×
Total profit
$14,464
Equity at exit
$73,193
10-year hold
IRR
8.6%
Equity multiple
2.23×
Total profit
$60,190
Equity at exit
$108,699

Cash invested: $49,000 (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 04911

Home prices YoY
1.1%
Price-to-rent
9.7×

Monthly cashflow live

Estimated rent
$1,502 medium interval (Pro) →
Mortgage (P&I)
$918
Tax est. 1.5%
$219 /mo · $2,625/yr
Insurance
$73
HOA
$0
Vacancy / Maint / Mgmt
$315
Net cashflow
$-23

Break-even live

Break-even rent $1,531
Max offer price $171,650
Occupancy floor 97%

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
$43,750
Closing costs
$5,250
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.

Listing history 47 events

  1. 2026-06-18
    days on market $175,000 Active 238 DOM
  2. 2026-06-17
    days on market $175,000 Active 237 DOM
  3. 2026-06-16
    days on market $175,000 Active 236 DOM
  4. 2026-06-15
    days on market $175,000 Active 235 DOM
  5. 2026-06-13
    days on market $175,000 Active 233 DOM
  6. 2026-06-12
    days on market $175,000 Active 232 DOM
  7. 2026-06-09
    days on market $175,000 Active 229 DOM
  8. 2026-06-08
    days on market $175,000 Active 228 DOM
  9. 2026-06-07
    days on market $175,000 Active 227 DOM
  10. 2026-06-07
    days on market $175,000 Active 226 DOM
  11. 2026-06-04
    days on market $175,000 Active 223 DOM
  12. 2026-06-02
    days on market $175,000 Active 222 DOM
  13. 2026-06-01
    days on market $175,000 Active 221 DOM
  14. 2026-05-31
    days on market $175,000 Active 220 DOM
  15. 2026-05-31
    days on market $175,000 Active 219 DOM
  16. 2025-10-23
    listed $175,000 Active 472-char remark
    Show marketing remark (472 chars)

    Property has over 75 feet of stream frontage on Lemon Brook. A great brook for fishing and tubbing. Huge back yard that even has a tire swing. It's locating is 15 minutes from stores in Madison, 20 minutes from Farmington and 20 minutes from stores in New Sharon. Snowmobile ITS trail is easy accessible. Barn has 3 large first floor rooms and a large 2nd floor in main barn. Extra large kitchen, with large center island is prefect for cooking those large family meals.

  17. 2022-11-04
    soldstatus $36,000 Closed 329-char remark
    Show marketing remark (329 chars)

    Investor Special!!! This incredible 1 acre lot is improved by a 3- 5 bedroom 1 bath colonial style farmhouse with attached Barn. Beautiful, scenic full acre buildable lot. Home is in need of extensive rehab. Private septic, public water. Electric on site. Seller is very motivated! Bring your tool belt and ideas with your offer!

  18. 2022-10-11
    status Pending 329-char remark
    Show marketing remark (329 chars)

    Investor Special!!! This incredible 1 acre lot is improved by a 3- 5 bedroom 1 bath colonial style farmhouse with attached Barn. Beautiful, scenic full acre buildable lot. Home is in need of extensive rehab. Private septic, public water. Electric on site. Seller is very motivated! Bring your tool belt and ideas with your offer!

  19. 2022-09-29
    price $45,000 329-char remark
    Show marketing remark (329 chars)

    Investor Special!!! This incredible 1 acre lot is improved by a 3- 5 bedroom 1 bath colonial style farmhouse with attached Barn. Beautiful, scenic full acre buildable lot. Home is in need of extensive rehab. Private septic, public water. Electric on site. Seller is very motivated! Bring your tool belt and ideas with your offer!

  20. 2022-08-30
    listed $55,000 Active 329-char remark
    Show marketing remark (329 chars)

    Investor Special!!! This incredible 1 acre lot is improved by a 3- 5 bedroom 1 bath colonial style farmhouse with attached Barn. Beautiful, scenic full acre buildable lot. Home is in need of extensive rehab. Private septic, public water. Electric on site. Seller is very motivated! Bring your tool belt and ideas with your offer!

  21. 2021-01-12
    soldstatus $28,000 Closed
  22. 2020-12-04
    status Pending - Continue to Show
  23. 2020-11-27
    status Active
  24. 2020-11-21
    status Pending
  25. 2020-10-23
    listed $28,000 Active
  26. 2019-09-25
    soldstatus $28,000 Closed
  27. 2019-09-13
    status Pending - Continue to Show
  28. 2019-06-19
    price $29,900
  29. 2019-04-25
    listed $35,000 Active
  30. 2019-02-22
    soldstatus $22,310 Closed
  31. 2019-01-29
    status Pending
  32. 2019-01-16
    price $24,900
  33. 2019-01-04
    price $27,900
  34. 2018-12-19
    listed $34,900 Active
  35. 2018-11-21
    historical
  36. 2018-11-08
    price $39,900
  37. 2018-11-08
    status Active
  38. 2018-11-07
    historical
  39. 2018-10-24
    price $43,700
  40. 2018-10-24
    status Active
  41. 2018-10-22
    historical
  42. 2018-10-15
    status Active
  43. 2018-10-11
    historical
  44. 2018-10-04
    price $48,300
  45. 2018-10-04
    status Active
  46. 2018-10-03
    historical
  47. 2018-09-04
    listed $55,000 Active

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$18,019
− Mortgage interest
−$9,803
− Property taxes
−$2,625
− Insurance
−$875
− Repairs & maintenance
−$1,441
− Management
−$1,441
− Depreciation
−$5,091
Taxable loss
−$3,258
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$782
After-tax cash flow
$504/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)

No district data.

Livability — Starks

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

Population (ZIP)
1,787

Population outlook (Somerset County) Hauer SSP2

Today (2025)
48,335 people
By 2030
46,268 · -4.3%
By 2040
41,276 · -14.6%
By 2050
36,137 · -25.2%
By 2075
26,408 · -45.4%
By 2100
18,836 · -61.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (97%)
Race & ethnicity
White 97% Hispanic / Latino 1%
Common ancestry
Lithuanian 10% Slovak 6% Romanian 3%
Foreign-born
1% · China

Political lean MEDSL · Somerset

2024 margin
Strong R (+27.1) · D 35.6% · R 62.7% · Other 1.7%
2008→2024 swing
-32.8pp toward R · 2008: 5.7pp · 2024: -27.1pp
All cycles
2024: R+27.1 2020: R+23.4 2016: R+22.8 2012: D+1.7 2008: D+5.7

Not yet ingested

Civics

Market trends

HPI YoY
▲ 2.44%
Current HPI
227.5178
Rent YoY
Metro
State GDP YoY
F500 in state
0

Price history

+218.2% since first listed
32 events — show timeline
  • 2025-10-23 Listed $175,000 MREIS
  • 2022-11-04 Sold (MLS) $36,000 MREIS
  • 2022-10-11 Pending MREIS
  • 2022-09-29 Price Changed $45,000 MREIS
  • 2022-08-30 Listed $55,000 MREIS
  • 2021-01-12 Sold (MLS) $28,000 MREIS
  • 2020-12-04 Pending MREIS
  • 2020-11-27 Relisted MREIS
  • 2020-11-21 Pending MREIS
  • 2020-10-23 Listed $28,000 MREIS
  • 2019-09-25 Sold (MLS) $28,000 MREIS
  • 2019-09-13 Pending MREIS
  • 2019-06-19 Price Changed $29,900 MREIS
  • 2019-04-25 Listed $35,000 MREIS
  • 2019-02-22 Sold (MLS) $22,310 MREIS
  • 2019-01-29 Pending MREIS
  • 2019-01-16 Price Changed $24,900 MREIS
  • 2019-01-04 Price Changed $27,900 MREIS
  • 2018-12-19 Listed $34,900 MREIS
  • 2018-11-21 Delisted MREIS
  • 2018-11-08 Price Changed $39,900 MREIS
  • 2018-11-08 Relisted MREIS
  • 2018-11-07 Delisted MREIS
  • 2018-10-24 Price Changed $43,700 MREIS
  • 2018-10-24 Relisted MREIS
  • 2018-10-22 Delisted MREIS
  • 2018-10-15 Relisted MREIS
  • 2018-10-11 Delisted MREIS
  • 2018-10-04 Price Changed $48,300 MREIS
  • 2018-10-04 Relisted MREIS
  • 2018-10-03 Delisted MREIS
  • 2018-09-04 Listed $55,000 MREIS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…