3 bd · 2.0 ba ·
1,080 sqft ·
Built 2007
· Manufactured
· Pending
· 17 DOM
Cashflow @ list (25.0% down · 7.5%)
Estimated rent
$3,877/mo
Mortgage (P&I)
−$1,652
Tax + insurance
−$525
HOA
−$0
Vac / Maint / Mgmt
−$814
Net cashflow
$886/mo
Annual
$10,631/yr
Cap rate
9.67%
Cash-on-cash
12.05%
DSCR
1.54
1% rule
1.23%
Cash to close
$88,200
Investor read
This is a 3-bed/2.0-bath manufactured listed at $315k. Condition is rated good.
At list price, monthly cash flow is $886 ($11k/yr) — positive.
The deal already cash-flows at list — no discount required.
Meets the 1% rule at list price ($4k rent vs $315k).
It's been on market 17 days — a 2% lower offer ($310k) is reasonable based on typical stale-listing flexibility.
Recommended offer: $310k (1.5% below list) — sets the bar for market timing.
Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $9k of value loss. Plan a longer hold.
Location reads 77/100 on livability (#29 in ME, #2,925 nationally) — a middle-class / working-renter tenant base. Strengths: commute A+, health & safety A+, housing A; Watch: crime C-, schools D-, amenities D-.
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: 104 active listings in the ZIP; 1,386 units permitted in York County in 2024 (338 in 5+ unit buildings).
At projected returns (-3.0% appreciation + 3.0% rent growth), your $88k cash investment doubles in ~10 years — after that, you're playing with house money.
Questions for listing agent
Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
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-DZDSMF1B28SRSC
· Data 1 week agocashflowre.app · 2026-05-29