CashFlowRE
Sign in Sign up
345 S Main St
D- Composite 36.71
Why this score? — see what drove the D- 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
  • Schools +7.9/10.0
  • Cash flow +5.3/30.0
  • Livability +3.4/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • 1% rule +0.1/10.0
  • DSCR +0.0/10.0
  • Appreciation +0.0/10.0

$240,000

345 S Main St · Winterport, ME 04496
5 bd · 2.0 ba · 0 sqft · SingleFamily public records · 72 Days on market
Built 1800 0.47 ac lot Est $356k · 33% under

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

Listing remarks MLS

Charming Historic Winterport Home -- awaiting NEW owners special offering. .. Step into history with this 1800's gem. Nicely maintained for 230 years old and she is full of original character, come add your own touches - the home features a butler's pantry, formal dining room, two staircases, and a sun-filled kitchen. The main-floor primary / master offers single-level convenience, while the second floor holds four bedrooms plus a small playroom/office area. Sited on . 47 acres with a large 3-bay barn -- ideal for vehicles and generous overhead storage. Large side and back yard for gardening, bbq's and star gazing. 2016 included new roof shingles and a new furnace. 2021 new sump pump. 2024 new propane heater. Heating system serviced fall of 2025. Hardwood floors throughout. Centrally located between Bangor and coastal Belfast, enjoy small-town charm with easy access to city sites and cultural amenities. Penobscot Bay for boating fishing and seasonal fun~ Come see your new HOME~

Key facts

  • Large 3 bay barn
  • Main floor primary
  • Formal dining room

Tags

BUTLERS PANTRYFORMAL DINING ROOMTWO STAIRCASESSUN FILLED KITCHENMAIN FLOOR PRIMARYLARGE 3 BAY BARN

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 5-bed/2.0-bath single-family listed at $240k.

Deal economics

  • At list price, monthly cash flow is $-531 ($-6k/yr) — negative.
  • To cash-flow at today's rent, offer at most $146k (39.1% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $123k (48.8% below list).
  • Recommended offer: $123k (48.8% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 68/100 on livability (#87 in ME) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: employment C-, health & safety C-, amenities F.
  • RSU 22 (suburban): math 91% / reading 92% proficiency, ranked #16 of 112 in ME (top 14%) — strong family-tenant draw, lease renewals of 3-5y typical.
  • Zoned schools: Hampden Academy (math 98% / reading 98%, grade A+, #1 of 108 statewide, top 9%, 811 students, 23% FRL) — zoned schools at 23% FRL track the district average.
  • Market conditions: 42 active listings in the ZIP; 143 units permitted in Waldo County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $7k of value loss. Plan a longer hold.
  • Waldo County population projected to shrink 9% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.

Negotiation context

  • It's been on market 72 days — a 6% lower offer ($226k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 6y ago; this cycle's ask has dropped $45k (16%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $150k; list at $240k implies a 60% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1800 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major wind risk, 27% chance of damaging wind over 30y — expect insurance premiums to compound above CPI over the hold.
Recommended offer $122,824 (48.8% 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 72 days. Have you received any prior offers? Is the seller open to a 49% concession, seller financing, or rate buy-down credit?
  3. Built in 1800 — 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. 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?
  7. 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.
  8. 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.
  9. 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
0.51%
Cap rate
3.64%
Cash-on-cash
-9.48%
DSCR
0.58
GRM
16.3

CMA / ARV

ARV (median comp)
$355,884
List price
$240,000
Delta
-32.56%
Verdict
UNDERPRICED
Comps
10 within 1.0 mi
Show comp detail 5 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
52 Mechanic St 0.17mi 5/3.0 2,600 4mo $404,000 $155 72
20 Water St 0.50mi 4/2.0 (-1) 2,408 10mo $249,000 $103 51
10 Oak St 0.37mi 4/2.5 (-1) 2,365 18mo $415,000 $175 49
5 Silver Ln 0.69mi 5/2.0 2,600 17mo $510,000 $196 41
29 Washington St 0.72mi 4/3.0 (-1) 2,000 15mo $250,000 $125 33

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
-33.3%
Equity multiple
-0.08×
Total profit
$-72,785
Equity at exit
$35,785
10-year hold
IRR
-40.9%
Equity multiple
-0.60×
Total profit
$-107,241
Equity at exit
$20,751

Cash invested: $67,200 (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 04496

Home prices YoY
-8.9%
Active inventory
42
Price-to-rent
16.3×

Monthly cashflow live

Estimated rent
$1,228 medium interval (Pro) →
Mortgage (P&I)
$1,259
Tax from tax record
$143 /mo · $1,712/yr
Insurance
$100
HOA
$0
Vacancy / Maint / Mgmt
$258
Net cashflow
$-531

Break-even live

Break-even rent $1,900
Max offer price $146,207
Occupancy floor

Sensitivity live

Price -10% $-395 -5% $-463 +0% $-531 +5% $-599 +10% $-667
Rent -10% $-628 -5% $-579 +0% $-531 +5% $-482 +10% $-434
Rate -1.0pp $-410 -0.5pp $-470 base $-531 +0.5pp $-593 +1.0pp $-656

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
$60,000
Closing costs
$7,200
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 29 events

  1. 2026-06-21
    days on market $240,000 Active 72 DOM
  2. 2026-06-19
    days on market $240,000 Active 70 DOM
  3. 2026-06-18
    days on market $240,000 Active 69 DOM
  4. 2026-06-17
    days on market $240,000 Active 68 DOM
  5. 2026-06-16
    days on market $240,000 Active 67 DOM
  6. 2026-06-15
    days on market $240,000 Active 66 DOM
  7. 2026-06-14
    days on market $240,000 Active 64 DOM
  8. 2026-06-13
    days on market $240,000 Active 63 DOM
  9. 2026-06-10
    days on market $240,000 Active 61 DOM
  10. 2026-06-09
    days on market $240,000 Active 60 DOM
  11. 2026-06-09
    price $240,000 Active 59 DOM
  12. 2026-06-08
    days on market $264,978 Active 59 DOM
  13. 2026-06-07
    days on market $264,978 Active 58 DOM
  14. 2026-06-05
    days on market $264,978 Active 55 DOM
  15. 2026-06-03
    days on market $264,978 Active 54 DOM
  16. 2026-06-02
    days on market $264,978 Active 53 DOM
  17. 2026-06-01
    days on market $264,978 Active 52 DOM
  18. 2026-05-31
    days on market $264,978 Active 51 DOM
  19. 2026-05-30
    days on market $264,978 Active 50 DOM
  20. 2026-05-03
    price $264,978 995-char remark
    Show marketing remark (995 chars)

    Charming Historic Winterport Home -- awaiting NEW owners special offering. .. Step into history with this 1800's gem. Nicely maintained for 230 years old and she is full of original character, come add your own touches - the home features a butler's pantry, formal dining room, two staircases, and a sun-filled kitchen. The main-floor primary / master offers single-level convenience, while the second floor holds four bedrooms plus a small playroom/office area. Sited on . 47 acres with a large 3-bay barn -- ideal for vehicles and generous overhead storage. Large side and back yard for gardening, bbq's and star gazing. 2016 included new roof shingles and a new furnace. 2021 new sump pump. 2024 new propane heater. Heating system serviced fall of 2025. Hardwood floors throughout. Centrally located between Bangor and coastal Belfast, enjoy small-town charm with easy access to city sites and cultural amenities. Penobscot Bay for boating fishing and seasonal fun~ Come see your new HOME~

  21. 2026-04-10
    listed $284,978 Active 995-char remark
    Show marketing remark (995 chars)

    Charming Historic Winterport Home -- awaiting NEW owners special offering. .. Step into history with this 1800's gem. Nicely maintained for 230 years old and she is full of original character, come add your own touches - the home features a butler's pantry, formal dining room, two staircases, and a sun-filled kitchen. The main-floor primary / master offers single-level convenience, while the second floor holds four bedrooms plus a small playroom/office area. Sited on . 47 acres with a large 3-bay barn -- ideal for vehicles and generous overhead storage. Large side and back yard for gardening, bbq's and star gazing. 2016 included new roof shingles and a new furnace. 2021 new sump pump. 2024 new propane heater. Heating system serviced fall of 2025. Hardwood floors throughout. Centrally located between Bangor and coastal Belfast, enjoy small-town charm with easy access to city sites and cultural amenities. Penobscot Bay for boating fishing and seasonal fun~ Come see your new HOME~

  22. 2021-02-12
    soldstatus $150,000 Closed 738-char remark
    Show marketing remark (738 chars)

    Built in 1800, this beautiful historic home in downtown Winterport holds much of its original character; including a butler's pantry, formal dining room, two staircases and a sunroom off of the kitchen. The master bedroom is located on the first floor and the four bedrooms and a small playroom/ office is located on the second floor. Sitting on . 47 acres is a large 3 bay barn which can be used for vehicles with plenty of room for storage above. In 2016 there were many upgrades to this charming house: new roof shingles and a new furnace was installed. Being centrally located between Bangor and coastal towns, such as Belfast, this home can give you a small town feel with easy access to city and cultural amenities. Priced to sell!

  23. 2020-12-28
    status Pending 738-char remark
    Show marketing remark (738 chars)

    Built in 1800, this beautiful historic home in downtown Winterport holds much of its original character; including a butler's pantry, formal dining room, two staircases and a sunroom off of the kitchen. The master bedroom is located on the first floor and the four bedrooms and a small playroom/ office is located on the second floor. Sitting on . 47 acres is a large 3 bay barn which can be used for vehicles with plenty of room for storage above. In 2016 there were many upgrades to this charming house: new roof shingles and a new furnace was installed. Being centrally located between Bangor and coastal towns, such as Belfast, this home can give you a small town feel with easy access to city and cultural amenities. Priced to sell!

  24. 2020-11-23
    status Active 738-char remark
    Show marketing remark (738 chars)

    Built in 1800, this beautiful historic home in downtown Winterport holds much of its original character; including a butler's pantry, formal dining room, two staircases and a sunroom off of the kitchen. The master bedroom is located on the first floor and the four bedrooms and a small playroom/ office is located on the second floor. Sitting on . 47 acres is a large 3 bay barn which can be used for vehicles with plenty of room for storage above. In 2016 there were many upgrades to this charming house: new roof shingles and a new furnace was installed. Being centrally located between Bangor and coastal towns, such as Belfast, this home can give you a small town feel with easy access to city and cultural amenities. Priced to sell!

  25. 2020-11-02
    status Pending 738-char remark
    Show marketing remark (738 chars)

    Built in 1800, this beautiful historic home in downtown Winterport holds much of its original character; including a butler's pantry, formal dining room, two staircases and a sunroom off of the kitchen. The master bedroom is located on the first floor and the four bedrooms and a small playroom/ office is located on the second floor. Sitting on . 47 acres is a large 3 bay barn which can be used for vehicles with plenty of room for storage above. In 2016 there were many upgrades to this charming house: new roof shingles and a new furnace was installed. Being centrally located between Bangor and coastal towns, such as Belfast, this home can give you a small town feel with easy access to city and cultural amenities. Priced to sell!

  26. 2020-10-29
    status Active 738-char remark
    Show marketing remark (738 chars)

    Built in 1800, this beautiful historic home in downtown Winterport holds much of its original character; including a butler's pantry, formal dining room, two staircases and a sunroom off of the kitchen. The master bedroom is located on the first floor and the four bedrooms and a small playroom/ office is located on the second floor. Sitting on . 47 acres is a large 3 bay barn which can be used for vehicles with plenty of room for storage above. In 2016 there were many upgrades to this charming house: new roof shingles and a new furnace was installed. Being centrally located between Bangor and coastal towns, such as Belfast, this home can give you a small town feel with easy access to city and cultural amenities. Priced to sell!

  27. 2020-10-13
    status Pending 738-char remark
    Show marketing remark (738 chars)

    Built in 1800, this beautiful historic home in downtown Winterport holds much of its original character; including a butler's pantry, formal dining room, two staircases and a sunroom off of the kitchen. The master bedroom is located on the first floor and the four bedrooms and a small playroom/ office is located on the second floor. Sitting on . 47 acres is a large 3 bay barn which can be used for vehicles with plenty of room for storage above. In 2016 there were many upgrades to this charming house: new roof shingles and a new furnace was installed. Being centrally located between Bangor and coastal towns, such as Belfast, this home can give you a small town feel with easy access to city and cultural amenities. Priced to sell!

  28. 2020-10-10
    listed $150,000 Active 738-char remark
    Show marketing remark (738 chars)

    Built in 1800, this beautiful historic home in downtown Winterport holds much of its original character; including a butler's pantry, formal dining room, two staircases and a sunroom off of the kitchen. The master bedroom is located on the first floor and the four bedrooms and a small playroom/ office is located on the second floor. Sitting on . 47 acres is a large 3 bay barn which can be used for vehicles with plenty of room for storage above. In 2016 there were many upgrades to this charming house: new roof shingles and a new furnace was installed. Being centrally located between Bangor and coastal towns, such as Belfast, this home can give you a small town feel with easy access to city and cultural amenities. Priced to sell!

  29. 2019-04-01
    price $165,000

ⓘ 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
$1,712 · $143/mo
Projected year-2 tax
$2,488 · $207/mo
Expected delta
+$776/yr (+$65/mo · 45.3%)

ⓘ 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 3/10 Moderate 7 d/yr ≥89°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 27% chance of damaging wind over 30 yrs
  • 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 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
$14,739
− Mortgage interest
−$13,444
− Property taxes
−$1,712
− Insurance
−$1,200
− Repairs & maintenance
−$1,179
− Management
−$1,179
− Depreciation
−$6,982
Taxable loss
−$10,957
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,630
After-tax cash flow
$-3,742/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
RSU 22
NCES district ID
2314815
Math proficiency
91% ▲ 49.00%
Reading proficiency
92% ▲ 26.00%
Median HH income
$65,487
Composite
78.68/100
National rank
#72
State rank
#16 of 112 in ME

Livability — Winterport

Score
68/100
State rank
#87
US rank
#9878

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Winterport, ME
Population (ZIP)
3,839

Population outlook (Waldo County) Hauer SSP2

Today (2025)
39,611 people
By 2030
39,475 · -0.3%
By 2040
38,245 · -3.4%
By 2050
36,078 · -8.9%
By 2075
29,774 · -24.8%
By 2100
22,172 · -44.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (95%)
Race & ethnicity
White 95% Two or more races 3% Hispanic / Latino 1%
Common ancestry
Lithuanian 7% Slovak 3% Romanian 2%

Political lean MEDSL · Waldo

2024 margin
Toss-up / Even · D 50.4% · R 47.0% · Other 2.6%
2008→2024 swing
-8.3pp toward R · 2008: 11.6pp · 2024: 3.4pp
All cycles
2024: D+3.4 2020: D+4.7 2016: D+0.3 2012: D+10.7 2008: D+11.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -24.03%
Current HPI
246.1944
Rent YoY
Metro
State GDP YoY
F500 in state
0

Price history

+60.6% since first listed
10 events — show timeline
  • 2026-05-03 Price Changed $264,978 MREIS
  • 2026-04-10 Listed $284,978 MREIS
  • 2021-02-12 Sold (MLS) $150,000 MREIS
  • 2020-12-28 Pending MREIS
  • 2020-11-23 Relisted MREIS
  • 2020-11-02 Pending MREIS
  • 2020-10-29 Relisted MREIS
  • 2020-10-13 Pending MREIS
  • 2020-10-10 Listed $150,000 MREIS
  • 2019-04-01 Price Changed $165,000 MREIS

Property tax history

+1.0%/yr

Latest (2016): $1,712 · +2.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…