1 bd · 1.0 ba ·
850 sqft ·
Built 1986
· Condo
· Active
· 99 DOM
Cashflow @ list (25.0% down · 7.5%)
Estimated rent
$2,109/mo
Mortgage (P&I)
−$1,311
Tax + insurance
−$247
HOA
−$510
Vac / Maint / Mgmt
−$443
Net cashflow
$-402/mo
Annual
$-4,822/yr
Cap rate
4.36%
Cash-on-cash
-6.89%
DSCR
0.69
1% rule
0.84%
Cash to close
$70,000
Investor read
This is a 1-bed/1.0-bath condo listed at $250k.
At list price, monthly cash flow is $-402 ($-5k/yr) — negative.
To cash-flow at today's rent, offer at most $179k (28.4% below list).
To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $211k (15.6% below list).
It's been on market 99 days — a 9% lower offer ($228k) is reasonable based on typical stale-listing flexibility.
Recommended offer: $179k (28.4% below list) — sets the bar for cash-flow.
Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $8k of value loss. Plan a longer hold.
Location reads: area grade D — affects rentability + tenant quality, not the cash-flow math above.
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.
Watch-outs: HOA is 24% of rent.
Market conditions: 267 active listings in the ZIP; 1,386 units permitted in York County in 2024 (338 in 5+ unit buildings).
Questions for listing agent
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?
It's been on market 99 days. Have you received any prior offers? Is the seller open to a 28% concession, seller financing, or rate buy-down credit?
What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
Any open or pending special assessments — roof, HVAC, plumbing, elevator, façade? What's the per-unit balance and payoff schedule, and is the seller paying it off at close or rolling it to the buyer?
Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
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.
CashFlowRE · CFR-DZE2P0A1VN677V
· Data 2 days agocashflowre.app · 2026-05-29