CashFlowRE
Sign in Sign up
131 Western Ave
A- Composite 82.5
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 +15.0/15.0
  • DSCR +10.0/10.0
  • Schools +9.3/10.0
  • 1% rule +8.0/10.0
  • Livability +4.0/5.0
  • Condition / age +3.8/5.0
  • Rent growth +2.5/5.0
  • Appreciation +0.0/10.0

$895,000

131 Western Ave · Kennebunk, ME 04043
4 bd · 3.5 ba · 2,392 sqft · SingleFamily public records · 30 Days on market
Built 1998 Good condition 0.93 ac lot 2-car garage $374/sqft · 18% below area Est $1.097M · 18% under

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

Listing remarks

Embrace the ease and charm of true seacoast living at 131 Western Avenue in Kennebunk-a warm and welcoming property featuring 4 bedrooms, 2.5 baths, including a spacious 1st floor primary bedroom. All less than a mile from the sandy shores of beautiful Mother's Beach, w/ golf, tennis, and boating just moments away. From the moment you arrive, this home invites you to slow down and embrace the coastal lifestyle. Enjoy your days with a walk to the beach, getting out on the water or exploring the shops, galleries, and restaurants of Kennebunk and Kennebunkport. Inside, you will find beautiful hardwood floors, abundant natural light, and a layout that feels both cozy and functional.

Key facts

  • Spacious kitchen
  • Walk to the beach
  • Legal apartment

Tags

FIRST FLOOR PRIMARY BEDROOMWALK TO THE BEACHSPACIOUS KITCHENPRIVATE SUITELIGHT AND AIRY SITTING ROOMLEGAL APARTMENT

Neighborhood map

Property Rental comp Retail Costco Walmart Transit Schools Stadiums Fortune 500 · Circle radius: 6.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 4-bed/3.5-bath single-family listed at $895k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $4k ($42k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($12k rent vs $895k).
  • Recommended offer: $882k (1.5% below list) — sets the bar for market timing.
  • Cap rate 11.0% vs local median 2.5% 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: crime A+, employment A+, housing 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.
  • Zoned schools: Kennebunk Elementary School (358 students, 9% FRL); Middle School of The Kennebunks (math 92% / reading 96%, grade A+, #5 of 85 statewide, top 5%, 479 students, 11% FRL); Kennebunk High School (math 98% / reading 92%, grade A+, #18 of 108 statewide, top 22%, 756 students, 11% FRL).
  • Market conditions: 182 active listings in the ZIP; 1 comparable units currently listed for rent nearby; solid renter incomes; 1,386 units permitted in York County in 2024 (338 in 5+ unit buildings).
  • At $11,628/mo this rent would consume 138% of the median local household income ($101k/yr) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $6k of loan paydown is wiped out by about $27k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $251k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 30 days — a 2% lower offer ($882k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 16y ago; this cycle's ask has dropped $204k (19%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 68% chance of damaging wind over 30y — expect insurance premiums to compound above CPI over the hold.
Recommended offer $881,575 (1.5% below list)

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. 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?
  3. 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.
  4. 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.
  5. 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
1.30%
Cap rate
11.00%
Cash-on-cash
16.80%
DSCR
1.75
GRM
6.4

CMA / ARV

ARV (median comp)
$1,096,712
List price
$895,000
Delta
-18.39%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 9 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
18 Cottagewood Ln 0.19mi 5/2.5 (+1) 2,527 (+6%) 2mo $1,165,000 $461 71
9 Captain Sawyer Ln 0.45mi 4/2.5 2,392 (0%) 20mo $775,000 $324 58
15 Annie's Way 0.40mi 3/2.5 (-1) 2,442 (+2%) 13mo $1,400,000 $573 58
7 Sea Garden Cir 0.25mi 4/2.5 2,059 (-14%) 13mo $665,000 $323 50
4 Robie Rd 0.75mi 3/3.0 (-1) 2,509 (+5%) 1mo $2,300,000 $917 49
24 Penwood Dr 0.47mi 4/3.0 2,119 (-11%) 12mo $970,000 $458 47
201 Western Ave 0.70mi 3/2.0 (-1) 2,487 (+4%) 21mo $1,500,000 $603 32
2 Cranberry Ln 0.58mi 4/2.0 2,729 (+14%) 16mo $800,000 $293 30
285 Beach Ave 0.74mi 5/4.0 (+1) 2,131 (-11%) 18mo $1,400,000 $657 25

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
8.0%
Equity multiple
1.31×
Total profit
$78,266
Equity at exit
$133,447
10-year hold
IRR
17.2%
Equity multiple
2.42×
Total profit
$355,301
Equity at exit
$77,383

Cash invested: $250,600 (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.
Balanced market Market conditions within 1.0 mi — comparable homes for sale

Active competition Active MLS

For sale now
4 active · 3 under contract
Months of supply
4.8 mo (21%/mo absorbed)
Median asking
$1,534,950 ($617/sqft)
Median days on market
71 d
This list price
50% of active listings are priced below it
ARV vs active asking
-25.7% vs current asking $/sqft

Closed sales set the value; these active listings set current market conditions and a practical price ceiling.

ZIP-level market 04043

Home prices YoY
-21.4%
Active inventory
182
Price-to-rent
6.4×

Monthly cashflow live

Estimated rent
$11,628 medium interval (Pro) →
Mortgage (P&I)
$4,693
Tax from tax record
$612 /mo · $7,340/yr
Insurance
$373
HOA
$0
Vacancy / Maint / Mgmt
$2,442
Net cashflow
$3,508

Break-even live

Break-even rent $7,187
Max offer price $895,000
Occupancy floor 65%

Sensitivity live

Price -10% $4,015 -5% $3,761 +0% $3,508 +5% $3,255 +10% $3,001
Rent -10% $2,589 -5% $3,049 +0% $3,508 +5% $3,967 +10% $4,427
Rate -1.0pp $3,959 -0.5pp $3,736 base $3,508 +0.5pp $3,276 +1.0pp $3,040

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
$223,750
Closing costs
$26,850
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Rent comps 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
18 Seagrass Ln Unit 1532196P Kennebunk, ME 4.0 3.5 2174 $11,628 $5.35 70d 1 1.44mi

Property features AI

Exterior

Parking
Attached 2-car garage with auto door opener and direct entry to homePaved on-site/off-street parking for 1–4 vehicles
Utilities
Public waterPublic sewer
Home design
Single family residenceBuilt in 1998Two-story layout (primary living and some bedrooms on second floor)Entry with direct garage access
Construction
Wood frame construction with vinyl sidingShingle roofFull unfinished basement (interior entry and bulkhead)
Exterior features
PatioScreened porchBarn(s) on propertyNear golf course, public beach, shopping, turnpike/interstate and townSuburban setting; level and wooded lotPaved road access

Interior

Kitchen
Eat-in kitchen with island and pantryElectric rangeMicrowaveDishwasherRefrigerator
Bedrooms
Primary suite on second floor with full bath and closetBedroom 1 on second floor with closetBedroom 3 on second floor with closetBedroom 2 on first floor with closet, cathedral ceilings, built-ins, full bath and laundry hook-up
Flooring
TileWoodLinoleumLuxury vinyl
Bathrooms
3 full bathrooms1 half bathroom
Heating & cooling
Heat pump for heating and coolingBaseboard and hot water heatingZoned heatingCircuit breaker electrical systemWater heater off heating system
Interior features
Main-level bedroom (in-law floorplan / one-floor living)Bathtub and showerPantryStorageWalk-in closet(s)Primary bedroom with bathBuilt-in shelving/unitsStorm door(s)Double-pane windowsCable and internet access availableTotal of 9 rooms
Laundry & utility
Washer and dryer includedLaundry located on main levelBasement with interior entry and bulkhead (full, unfinished)

Listing history 50 events

  1. 2026-08-08
    days on market $895,000 Active 30 DOM
  2. 2026-08-07
    days on market $895,000 Active 29 DOM
  3. 2026-08-06
    days on market $895,000 Active 28 DOM
  4. 2026-08-05
    days on market $895,000 Active 27 DOM
  5. 2026-08-04
    pricedays on market $895,000 Active 26 DOM
  6. 2026-08-03
    days on market $995,000 Active 25 DOM
  7. 2026-07-31
    days on market $995,000 Active 22 DOM
  8. 2026-07-30
    days on market $995,000 Active 21 DOM
  9. 2026-07-29
    days on market $995,000 Active 20 DOM
  10. 2026-07-27
    days on market $995,000 Active 18 DOM
  11. 2026-07-25
    days on market $995,000 Active 16 DOM
  12. 2026-07-23
    days on market $995,000 Active 14 DOM
  13. 2026-07-22
    days on market $995,000 Active 13 DOM
  14. 2026-07-21
    days on market $995,000 Active 12 DOM
  15. 2026-07-18
    days on market $995,000 Active 9 DOM
  16. 2026-07-16
    days on market $995,000 Active 7 DOM
  17. 2026-07-16
    days on market $995,000 Active 6 DOM
  18. 2026-07-14
    days on market $995,000 Active 5 DOM
  19. 2026-07-14
    days on market $995,000 Active 4 DOM
  20. 2026-07-12
    days on market $995,000 Active 3 DOM
  21. 2026-07-11
    days on market $995,000 Active 2 DOM
  22. 2026-07-10
    days on marketlisting id $995,000 Active 1 DOM
  23. 2026-07-07
    days on market $995,000 Active 88 DOM
  24. 2026-07-06
    days on market $995,000 Active 87 DOM
  25. 2026-07-05
    days on market $995,000 Active 86 DOM
  26. 2026-07-04
    days on market $995,000 Active 85 DOM
  27. 2026-07-03
    days on market $995,000 Active 84 DOM
  28. 2026-07-02
    days on market $995,000 Active 83 DOM
  29. 2026-07-01
    days on market $995,000 Active 82 DOM
  30. 2026-06-30
    days on market $995,000 Active 81 DOM
  31. 2026-06-29
    days on market $995,000 Active 80 DOM
  32. 2026-06-28
    days on market $995,000 Active 79 DOM
  33. 2026-06-28
    days on market $995,000 Active 78 DOM
  34. 2026-06-27
    days on market $995,000 Active 77 DOM
  35. 2026-06-25
    days on market $995,000 Active 75 DOM
  36. 2026-06-23
    days on market $995,000 Active 73 DOM
  37. 2026-06-22
    days on market $995,000 Active 72 DOM
  38. 2026-06-18
    days on market $995,000 Active 69 DOM
  39. 2026-06-17
    days on market $995,000 Active 68 DOM
  40. 2026-06-16
    days on market $995,000 Active 67 DOM
  41. 2026-06-15
    days on market $995,000 Active 66 DOM
  42. 2026-06-14
    days on market $995,000 Active 64 DOM
  43. 2026-06-10
    days on market $995,000 Active 61 DOM
  44. 2026-06-09
    days on market $995,000 Active 60 DOM
  45. 2026-06-08
    days on market $995,000 Active 59 DOM
  46. 2026-06-07
    days on market $995,000 Active 58 DOM
  47. 2026-06-05
    days on market $995,000 Active 55 DOM
  48. 2026-06-03
    days on market $995,000 Active 54 DOM
  49. 2026-06-02
    pricedays on market $995,000 Active 53 DOM
  50. 2026-06-01
    days on market $1,099,000 Active 52 DOM

ⓘ 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
$7,340 · $612/mo
Projected year-2 tax
$9,756 · $813/mo
Expected delta
+$2,416/yr (+$201/mo · 32.9%)

ⓘ 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 (unshaded) · 0% 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 68% 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
$139,536
− Mortgage interest
−$50,134
− Property taxes
−$7,340
− Insurance
−$4,475
− Repairs & maintenance
−$11,163
− Management
−$11,163
− Depreciation
−$26,036
Taxable income
$29,225
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$7,014
After-tax cash flow
$35,083/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.

Condition & rehab AI · 9 photos

Good 75/100 Cosmetic rehab Est. rehab $11,960–$35,880 screening

This home is in good condition with fresh paint and well-maintained landscaping, making it a good candidate for a cosmetic renovation to enhance its curb appeal and value.

Components & finishes AI

Roof asphalt shingle · good Flooring wood

Deferred maintenance Est. $500–$2,000 screening

  • Minor Roof (roof) — No visible signs of damage or wear on the roof.

Value-add opportunities

  • Both Paint exterior — Fresh paint enhances curb appeal and value
  • Both Landscaping — Well-maintained landscaping improves curb appeal and value

ⓘ Rehab cost is a screening estimate — Cosmetic scope × the home's square footage at US $/sqft rules of thumb (the same model as the Flip Finder). Get contractor quotes + a written scope before underwriting.

A Composite school gradezoned avg 93/100

Zoned Schools

Elementary Sea Road School A+ ME #40/294 Nat'l #143/41,679 Middle Middle School Of The Kennebunks A+ ME #5/85 Nat'l #20/14,009 High Kennebunk High School A+ ME #18/108 Nat'l #152/17,239

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
B Composite livability gradescore 79/100

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

County
York · 209,961 people
Metro
Portland-South Portland, ME
Population (ZIP)
11,692
Household income
$101,204
Rent vs Own
22.7% rent · 77.3% own
Severe rent burden
13% of renters

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

Price history

+149.4% since first listed
3 events — show timeline
  • 2026-06-01 Price Changed $995,000 MREIS
  • 2026-04-10 Listed $1,099,000 MREIS
  • 2010-06-17 Listed $399,000 MREIS

Property tax history

+4.2%/yr

Latest (2025): $7,340 · +4.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…