CashFlowRE
Sign in Sign up
44 Soper Rd
B- Composite 67.12
Why this score? — see what drove the B- 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 +27.9/30.0
  • DSCR +9.8/10.0
  • 1% rule +7.5/10.0
  • ARV discount +7.5/15.0
  • Schools +6.9/10.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$99,900

44 Soper Rd · Orland, ME 04472
2 bd · 1.0 ba · 952 sqft · SingleFamily public records · 7 Days on market
10 ac lot ↓ 44% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Opportunity awaits on 10 private acres in beautiful Orland. This 2-bedroom, 1-bath home offers single-level living and a peaceful rural setting with plenty of room for gardening, recreation, or future expansion. Surrounded by nature yet conveniently located near Bucksport and the surrounding coastal communities, this property is ideal for those seeking privacy, acreage, and country living. The home is in need of major repair, yet has stunning water views!

Key facts

  • Private acres
  • Stunning water views
  • Room for gardening

Tags

PRIVATE ACRESPEACEFUL RURAL SETTINGROOM FOR GARDENINGSTUNNING WATER VIEWS

Property features AI

Finance

  • HOA & community: No pet restrictions

Exterior

  • Parking: Gravel parking with space for 5–10 vehicles
  • Utilities: Private water source; Private sewer; Utilities currently off
  • Home design: Single family residence; Built in 2017
  • Construction: Wood frame construction with vinyl siding; Measured above-grade finished area
  • Exterior features: Outbuilding on the property; Approximately 10-acre lot; Lot is wooded, rural and near town; Paved road access; Water view of Alamoosook Lake

Interior

  • Kitchen: Kitchen on the first level
  • Bedrooms: Two bedrooms on the first level
  • Flooring: Vinyl flooring
  • Bathrooms: One full bathroom
  • Heating & cooling: Forced air heating; Circuit breaker electrical service
  • Interior features: Five total rooms; Partial basement with interior entry and dirt floor (doghouse access)
  • Laundry & utility: Mud room on the first level (utility / secondary entry space)

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 2-bed/1.0-bath single-family listed at $100k.

Deal economics

  • At list price, monthly cash flow is $306 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $100k).

Location & tenants

  • Location reads: area grade B — affects rentability + tenant quality, not the cash-flow math above.
  • RSU 25 (rural): math 81% / reading 84% proficiency, ranked #72 of 112 in ME (top 64%) — strong family-tenant draw, lease renewals of 3-5y typical.
  • Market conditions: 22 active listings in the ZIP; 270 units permitted in Hancock County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $691 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Hancock County population projected at -14% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $28k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • Only 7 days on market — expect competitive offers; lowballing is unlikely to land.
  • 4 sale attempts since 12y 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.

Risks & watch-outs

  • 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 $99,900

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. 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.
  3. 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.
  4. 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
1.25%
Cap rate
9.97%
Cash-on-cash
13.14%
DSCR
1.58
GRM
6.7

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
3.1%
Equity multiple
1.12×
Total profit
$3,334
Equity at exit
$14,895
10-year hold
IRR
12.6%
Equity multiple
2.00×
Total profit
$28,072
Equity at exit
$8,638

Cash invested: $27,972 (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 04472

Home prices YoY
-17.1%
Active inventory
22
Price-to-rent
6.7×

Monthly cashflow live

Estimated rent
$1,246 medium interval (Pro) →
Mortgage (P&I)
$524
Tax from tax record
$112 /mo · $1,348/yr
Insurance
$42
HOA
$0
Vacancy / Maint / Mgmt
$262
Net cashflow
$306

Break-even live

Break-even rent $858
Max offer price $99,900
Occupancy floor 70%

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
$24,975
Closing costs
$2,997
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 7 events

  1. 2026-06-18
    status $99,900 Pending 7 DOM
  2. 2026-06-17
    days on market $99,900 Active 7 DOM
  3. 2026-06-16
    days on market $99,900 Active 6 DOM
  4. 2026-06-15
    days on market $99,900 Active 5 DOM
  5. 2026-06-13
    days on market $99,900 Active 3 DOM
  6. 2026-06-12
    remarks 459-char remark
  7. 2026-06-12
    listed $99,900 Active 2 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
$1,348 · $112/mo
Projected year-2 tax
$1,353 · $113/mo
Expected delta
+$5/yr ($0/mo · 0.4%)

ⓘ 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 2/10 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
$14,950
− Mortgage interest
−$5,596
− Property taxes
−$1,348
− Insurance
−$500
− Repairs & maintenance
−$1,196
− Management
−$1,196
− Depreciation
−$2,906
Taxable income
$2,208
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$530
After-tax cash flow
$3,146/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 25
NCES district ID
2314796
Math proficiency
81% ▲ 55.00%
Reading proficiency
84% ▲ 28.00%
Median HH income
$47,283
Composite
69.46/100
National rank
#308
State rank
#72 of 112 in ME

Livability — Orland

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

Census & demographics

Population (ZIP)
1,857

Population outlook (Hancock County) Hauer SSP2

Today (2025)
53,608 people
By 2030
52,594 · -1.9%
By 2040
49,556 · -7.6%
By 2050
46,152 · -13.9%
By 2075
39,678 · -26.0%
By 2100
33,690 · -37.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (96%)
Race & ethnicity
White 96% Two or more races 3%
Common ancestry
Lithuanian 17% Romanian 9% Slovak 8%
Foreign-born
1% · Canada
Languages at home
98% English-only · French/Haitian/Cajun 1%

Political lean MEDSL · Hancock

2024 margin
D (+11.8) · D 54.7% · R 42.9% · Other 2.4%
2008→2024 swing
-7.5pp toward R · 2008: 19.3pp · 2024: 11.8pp
All cycles
2024: D+11.8 2020: D+12.4 2016: D+7.6 2012: D+16.7 2008: D+19.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -39.87%
Current HPI
193.7794
Rent YoY
Metro
State GDP YoY
F500 in state
0

Price history

-44.5% since first listed
8 events — show timeline
  • 2026-06-10 Listed $99,900 MREIS
  • 2016-02-28 Delisted MREIS
  • 2015-09-08 Price Changed $79,900 MREIS
  • 2015-06-09 Price Changed $100,000 MREIS
  • 2015-03-12 Relisted MREIS
  • 2015-03-12 Delisted MREIS
  • 2015-03-11 Listed $180,000 MREIS
  • 2014-01-27 Listed $180,000 MREIS

Property tax history

+5.8%/yr

Latest (2025): $1,348 · +11.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…