CashFlowRE
Sign in Sign up
7 Center Hill Rd
D Composite 43.78
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
  • Cash flow +7.3/30.0
  • Schools +6.7/10.0
  • Appreciation +5.0/10.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • DSCR +1.5/10.0
  • 1% rule +0.8/10.0

$149,900

7 Center Hill Rd · Weld, ME 04285
1 bd · 1.0 ba · 0 sqft · SingleFamily public records · 114 Days on market
Built 2026 9,147 sqft lot Est $281k · 47% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Honey, stop the car! Can this be real? Only 149,900. for this BRAND NEW HOME! Discover your dream cabin--a stunning new build that boasts one bedroom plus a loft and one full bath, all set on a full foundation in charming Weld center. Upon entering, prepare to be amazed by the exceptional craftsmanship, including a soaring vaulted ceiling with skylights that flood the main living, dining, and kitchen areas with natural light. The beautifully handcrafted interior is sure to impress! Plus, enjoy the benefits of economical Rinnai bottled gas heating for year-round comfort. This remarkable home is ideally located just a short drive away from the breathtaking Mt. Blue State Park, the serene Webb Lake, and the majestic Tumbledown Mountain, making it perfect for outdoor enthusiasts and nature lovers alike. Don't miss out on this incredible opportunity! * Home does NOT include any appliances

Key facts

  • 9,147 sq ft lot
  • Built 2026
  • Listed 113 days

Tags

MULTI-USE MANSARD BUILDINGCOMPLETELY FINISHED NEW CABINORIGINALLY A GENERAL STOREOFFICE FOR MT BLUE STATE PARKTWO RESIDENTIAL SPACES ABOVE

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 1-bed/1.0-bath single-family listed at $150k.

Deal economics

  • At list price, monthly cash flow is $-264 ($-3k/yr) — negative.
  • To cash-flow at today's rent, offer at most $103k (31.2% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $87k (42.0% below list).
  • Recommended offer: $87k (42.0% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads: area grade D — affects rentability + tenant quality, not the cash-flow math above.
  • RSU 09 (rural): math 78% / reading 82% proficiency, ranked #88 of 112 in ME (top 79%) — strong family-tenant draw, lease renewals of 3-5y typical.
  • Market conditions: 16 active listings in the ZIP; 164 units permitted in Franklin County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $6k of equity ($1k loan paydown + $4k appreciation (3.0% local appreciation)).
  • Franklin County population projected at -21% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • By year 7, paydown + projected appreciation supports a ~$35k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 114 days — a 9% lower offer ($136k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 3y ago; this cycle's ask has dropped $150k (50%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: flood insurance adds $66/mo.
  • Climate carrying-cost: severe flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $86,951 (42.0% 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 114 days. Have you received any prior offers? Is the seller open to a 42% concession, seller financing, or rate buy-down credit?
  3. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  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
0.58%
Cap rate
4.71%
Cash-on-cash
-5.66%
DSCR
0.75
GRM
14.4

CMA / ARV

ARV (median comp)
$281,056
List price
$149,900
Delta
-46.67%
Verdict
UNDERPRICED
Comps
2 within 1.0 mi
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
M3 L71-1 School St 0.03mi 1/1.0 440 1mo $185,000 $420 86
119 School St 0.58mi 2/1.0 (+1) 1,120 0mo $339,000 $303 55

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
0.5%
Equity multiple
1.03×
Total profit
$1,182
Equity at exit
$67,402
10-year hold
IRR
4.3%
Equity multiple
1.66×
Total profit
$27,775
Equity at exit
$103,874

Cash invested: $41,972 (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 04285

Active inventory
16
Price-to-rent
14.4×

Monthly cashflow live

Estimated rent
$870 medium interval (Pro) →
Mortgage (P&I)
$786
Tax from tax record
$36 /mo · $435/yr
Insurance
$62
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$183
Net cashflow
$-264

Break-even live

Break-even rent $1,204
Max offer price $103,202
Occupancy floor

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
$37,475
Closing costs
$4,497
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 24 events

  1. 2026-06-18
    days on market $149,900 Active 114 DOM
  2. 2026-06-17
    days on market $149,900 Active 113 DOM
  3. 2026-06-16
    days on market $149,900 Active 112 DOM
  4. 2026-06-15
    days on market $149,900 Active 111 DOM
  5. 2026-06-13
    days on market $149,900 Active 109 DOM
  6. 2026-06-12
    days on market $149,900 Active 108 DOM
  7. 2026-06-09
    days on market $149,900 Active 105 DOM
  8. 2026-06-08
    days on market $149,900 Active 104 DOM
  9. 2026-06-07
    days on market $149,900 Active 103 DOM
  10. 2026-06-07
    days on market $149,900 Active 102 DOM
  11. 2026-06-04
    days on market $149,900 Active 99 DOM
  12. 2026-06-02
    days on market $149,900 Active 98 DOM
  13. 2026-06-01
    days on market $149,900 Active 97 DOM
  14. 2026-05-31
    days on market $149,900 Active 96 DOM
  15. 2026-05-31
    days on market $149,900 Active 95 DOM
  16. 2026-05-19
    price $149,900 898-char remark
    Show marketing remark (898 chars)

    Honey, stop the car! Can this be real? Only 149,900. for this BRAND NEW HOME! Discover your dream cabin--a stunning new build that boasts one bedroom plus a loft and one full bath, all set on a full foundation in charming Weld center. Upon entering, prepare to be amazed by the exceptional craftsmanship, including a soaring vaulted ceiling with skylights that flood the main living, dining, and kitchen areas with natural light. The beautifully handcrafted interior is sure to impress! Plus, enjoy the benefits of economical Rinnai bottled gas heating for year-round comfort. This remarkable home is ideally located just a short drive away from the breathtaking Mt. Blue State Park, the serene Webb Lake, and the majestic Tumbledown Mountain, making it perfect for outdoor enthusiasts and nature lovers alike. Don't miss out on this incredible opportunity! * Home does NOT include any appliances

  17. 2026-05-02
    price $179,900 898-char remark
    Show marketing remark (898 chars)

    Honey, stop the car! Can this be real? Only 149,900. for this BRAND NEW HOME! Discover your dream cabin--a stunning new build that boasts one bedroom plus a loft and one full bath, all set on a full foundation in charming Weld center. Upon entering, prepare to be amazed by the exceptional craftsmanship, including a soaring vaulted ceiling with skylights that flood the main living, dining, and kitchen areas with natural light. The beautifully handcrafted interior is sure to impress! Plus, enjoy the benefits of economical Rinnai bottled gas heating for year-round comfort. This remarkable home is ideally located just a short drive away from the breathtaking Mt. Blue State Park, the serene Webb Lake, and the majestic Tumbledown Mountain, making it perfect for outdoor enthusiasts and nature lovers alike. Don't miss out on this incredible opportunity! * Home does NOT include any appliances

  18. 2026-04-19
    price $199,950 898-char remark
    Show marketing remark (898 chars)

    Honey, stop the car! Can this be real? Only 149,900. for this BRAND NEW HOME! Discover your dream cabin--a stunning new build that boasts one bedroom plus a loft and one full bath, all set on a full foundation in charming Weld center. Upon entering, prepare to be amazed by the exceptional craftsmanship, including a soaring vaulted ceiling with skylights that flood the main living, dining, and kitchen areas with natural light. The beautifully handcrafted interior is sure to impress! Plus, enjoy the benefits of economical Rinnai bottled gas heating for year-round comfort. This remarkable home is ideally located just a short drive away from the breathtaking Mt. Blue State Park, the serene Webb Lake, and the majestic Tumbledown Mountain, making it perfect for outdoor enthusiasts and nature lovers alike. Don't miss out on this incredible opportunity! * Home does NOT include any appliances

  19. 2026-03-31
    price $249,900 898-char remark
    Show marketing remark (898 chars)

    Honey, stop the car! Can this be real? Only 149,900. for this BRAND NEW HOME! Discover your dream cabin--a stunning new build that boasts one bedroom plus a loft and one full bath, all set on a full foundation in charming Weld center. Upon entering, prepare to be amazed by the exceptional craftsmanship, including a soaring vaulted ceiling with skylights that flood the main living, dining, and kitchen areas with natural light. The beautifully handcrafted interior is sure to impress! Plus, enjoy the benefits of economical Rinnai bottled gas heating for year-round comfort. This remarkable home is ideally located just a short drive away from the breathtaking Mt. Blue State Park, the serene Webb Lake, and the majestic Tumbledown Mountain, making it perfect for outdoor enthusiasts and nature lovers alike. Don't miss out on this incredible opportunity! * Home does NOT include any appliances

  20. 2026-02-25
    listed $299,900 Active 898-char remark
    Show marketing remark (898 chars)

    Honey, stop the car! Can this be real? Only 149,900. for this BRAND NEW HOME! Discover your dream cabin--a stunning new build that boasts one bedroom plus a loft and one full bath, all set on a full foundation in charming Weld center. Upon entering, prepare to be amazed by the exceptional craftsmanship, including a soaring vaulted ceiling with skylights that flood the main living, dining, and kitchen areas with natural light. The beautifully handcrafted interior is sure to impress! Plus, enjoy the benefits of economical Rinnai bottled gas heating for year-round comfort. This remarkable home is ideally located just a short drive away from the breathtaking Mt. Blue State Park, the serene Webb Lake, and the majestic Tumbledown Mountain, making it perfect for outdoor enthusiasts and nature lovers alike. Don't miss out on this incredible opportunity! * Home does NOT include any appliances

  21. 2023-08-15
    historical
  22. 2023-08-15
    historical
  23. 2023-07-24
    listed $39,000 Active
  24. 2023-07-24
    listed $39,000 Active

ⓘ 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
$435 · $36/mo
Projected year-2 tax
$1,237 · $103/mo
Expected delta
+$802/yr (+$67/mo · 184.3%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 9/10 Extreme FEMA zone X · 99% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 2/10 Low 8 d/yr ≥88°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 3/10 Moderate 6% 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
$10,434
− Mortgage interest
−$8,397
− Property taxes
−$435
− Insurance
−$1,547
− Repairs & maintenance
−$835
− Management
−$835
− Depreciation
−$4,361
Taxable loss
−$5,975
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,434
After-tax cash flow
$-1,738/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 09
NCES district ID
2314809
Math proficiency
78% ▲ 48.00%
Reading proficiency
82% ▲ 31.00%
Median HH income
$40,202
Composite
66.71/100
National rank
#409
State rank
#88 of 112 in ME

Livability — Weld

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

Census & demographics

Population (ZIP)
513

Population outlook (Franklin County) Hauer SSP2

Today (2025)
28,948 people
By 2030
27,889 · -3.7%
By 2040
25,275 · -12.7%
By 2050
22,770 · -21.3%
By 2075
18,980 · -34.4%
By 2100
16,816 · -41.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (99%)
Race & ethnicity
White 99%
Common ancestry
Romanian 7% Lithuanian 5% Slovak 4%
Foreign-born
0% · China
Languages at home
95% English-only · French/Haitian/Cajun 5%

Political lean MEDSL · Franklin

2024 margin
Lean R (+8.2) · D 44.8% · R 53.0% · Other 2.2%
2008→2024 swing
-28.5pp toward R · 2008: 20.3pp · 2024: -8.2pp
All cycles
2024: R+8.2 2020: R+3.9 2016: R+5.5 2012: D+18.5 2008: D+20.3

Not yet ingested

Civics

Market trends

HPI YoY
Current HPI
Rent YoY
Metro
State GDP YoY
F500 in state
0

Price history

+284.4% since first listed
9 events — show timeline
  • 2026-05-19 Price Changed $149,900 MREIS
  • 2026-05-02 Price Changed $179,900 MREIS
  • 2026-04-19 Price Changed $199,950 MREIS
  • 2026-03-31 Price Changed $249,900 MREIS
  • 2026-02-25 Listed $299,900 MREIS
  • 2023-08-15 Delisted MREIS
  • 2023-08-15 Delisted MREIS
  • 2023-07-24 Listed $39,000 MREIS
  • 2023-07-24 Listed $39,000 MREIS

Property tax history

+7.3%/yr

Latest (2018): $435 · -4.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…