CashFlowRE
Sign in Sign up
8 Constitution Rd
F Composite 27.06
Why this score? — see what drove the F 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).

  • Schools +8.0/10.0
  • ARV discount +7.5/15.0
  • Livability +4.0/5.0
  • Cash flow +2.6/30.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • 1% rule +0.0/10.0
  • DSCR +0.0/10.0
  • Appreciation +0.0/10.0

$1,199,000

8 Constitution Rd · Kennebunk, ME 04043
3 bd · 3.5 ba · 3,540 sqft · SingleFamily public records · 35 Days on market
Built 2000 0.90 ac lot $339/sqft · 58% above area

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

Listing remarks

Set in a sought-after neighborhood just minutes from Kennebunk's beaches, Lower Village, Dock Square, and downtown, this beautiful 5 bedroom, 3.5 bath home offers the perfect balance of privacy and convenience. Thoughtfully designed for both everyday living and entertaining, the home features spacious, flexible interiors and stunning outdoor living areas. Inside, you'll find a well-appointed layout with generous living spaces, abundant natural light, and seamless flow. A versatile bonus area provides the ideal opportunity for a guest suite or first-floor primary; flexibility to suit a variety of needs. Step outside to a private backyard retreat complete with an inviting deck and pool area,

Key facts

  • 0.9 acre lot
  • 2 garage spots
  • Pool

Property features AI

Exterior

  • Parking: Attached 2-car garage with auto door opener and direct entry to the living area; Paved parking with room for 5–10 additional vehicles
  • Utilities: Public water; Private sewer (septic design available); Gas water heater; Electric with circuit breakers
  • Home design: Single-family residence; Built in 2000; Wood frame construction with wood siding; Shingle roof
  • Construction: Wood frame construction; Wood siding; Shingle roof; Year built: 2000
  • Exterior features: Deck; In-ground pool; Level, wooded lot located near golf course, public beach, town, and turnpike/interstate; Neighborhood setting; subdivided; Paved road access

Interior

  • Kitchen: Eat-in kitchen with island; Appliances included: Gas range, microwave, refrigerator, dishwasher, disposal
  • Bedrooms: First-floor bedroom (suite with full bath, cathedral ceiling, closet, laundry hook-up, separate shower); Second-floor bedroom with closet; Second-floor bedroom with closet; Second-floor bedroom with walk-in closet, double vanity, soaking tub, full bath, laundry hook-up (suite); Second-floor bedroom
  • Flooring: Hardwood; Tile; Carpet
  • Bathrooms: Three full bathrooms; One half bathroom; Features include double vanity, soaking tub, separate shower, and full baths associated with suites
  • Heating & cooling: Heat pump for heating and cooling; Baseboard and hot water heating; Zoned heating
  • Interior features: One-floor living with in-law floorplan and 1st-floor primary bedroom with bath; First-floor bedroom; Primary bedroom with bath; Bathtub and separate shower; Storage; Walk-in closet(s); 36+ inch doorways for accessibility; Double-pane windows; Total of 10 rooms
  • Laundry & utility: Washer and dryer included; Laundry hookups on main and upper levels

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 3-bed/3.5-bath single-family listed at $1.20M.

Deal economics

  • At list price, monthly cash flow is $-4k ($-49k/yr) — negative.
  • To cash-flow at today's rent, offer at most $477k (60.2% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $449k (62.5% below list).
  • Recommended offer: $449k (62.5% below list) — sets the bar for 1% rule.
  • Cap rate 2.2% vs local median 3.2% in Kennebunk — below-typical yield; the buyer is paying a premium for something (appreciation thesis, condition, location) that the cap rate doesn't capture.

Location & tenants

  • Location reads 79/100 on livability (#20 in ME, #2,049 nationally) — a middle-class / working-renter tenant base. Strengths: schools A+, crime A+, employment A+; Watch: cost of living D+, amenities F, commute F.
  • 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: 132 active listings in the ZIP; 1,386 units permitted in York County in 2024 (338 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $8k of loan paydown is wiped out by about $36k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 35 days — a 3% lower offer ($1.16M) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts 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, 66% chance of damaging wind over 30y — expect insurance premiums to compound above CPI over the hold.
Recommended offer $449,141 (62.5% 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 35 days. Have you received any prior offers? Is the seller open to a 63% concession, seller financing, or rate buy-down credit?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are A-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  5. 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?
  6. 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.
  7. 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.
  8. 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
0.37%
Cap rate
2.20%
Cash-on-cash
-14.61%
DSCR
0.35
GRM
22.2

CMA / ARV

ARV (median comp)
$759,771
List price
$1,199,000
Delta
57.81%
Verdict
OVERPRICED
Comps
4 within 1.0 mi
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
23 Constitution Rd 0.13mi 4/2.5 (+1) 3,481 (-2%) 21mo $1,512,500 $435 65

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
-44.3%
Equity multiple
-0.36×
Total profit
$-454,986
Equity at exit
$178,775
10-year hold
IRR
-79.8%
Equity multiple
-1.18×
Total profit
$-732,803
Equity at exit
$103,668

Cash invested: $335,720 (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 04043

Home prices YoY
-21.4%
Active inventory
132
Price-to-rent
22.2×

Monthly cashflow live

Estimated rent
$4,491 medium interval (Pro) →
Mortgage (P&I)
$6,288
Tax from tax record
$849 /mo · $10,187/yr
Insurance
$500
HOA
$0
Vacancy / Maint / Mgmt
$943
Net cashflow
$-4,088

Break-even live

Break-even rent $9,666
Max offer price $476,842
Occupancy floor

Sensitivity live

Price -10% $-3,409 -5% $-3,749 +0% $-4,088 +5% $-4,427 +10% $-4,767
Rent -10% $-4,443 -5% $-4,265 +0% $-4,088 +5% $-3,911 +10% $-3,733
Rate -1.0pp $-3,484 -0.5pp $-3,783 base $-4,088 +0.5pp $-4,399 +1.0pp $-4,715

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
$299,750
Closing costs
$35,970
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 10 events

  1. 2026-06-07
    statusdays on market $1,199,000 Pending 35 DOM
  2. 2026-06-05
    days on market $1,199,000 Active Under Contract 34 DOM
  3. 2026-06-03
    days on market $1,199,000 Active Under Contract 33 DOM
  4. 2026-06-02
    days on market $1,199,000 Active Under Contract 32 DOM
  5. 2026-06-01
    days on market $1,199,000 Active Under Contract 31 DOM
  6. 2026-05-31
    days on market $1,199,000 Active Under Contract 30 DOM
  7. 2026-05-30
    days on market $1,199,000 Active Under Contract 29 DOM
  8. 2026-05-18
    status Active 1045-char remark
  9. 2026-05-05
    historical Active Under Contract 1045-char remark
  10. 2026-05-01
    listed $1,199,000 Active 1045-char remark

ⓘ 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
$10,187 · $849/mo
Projected year-2 tax
$13,247 · $1,104/mo
Expected delta
+$3,060/yr (+$255/mo · 30.0%)

ⓘ 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 · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥88°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 66% 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
$53,897
− Mortgage interest
−$67,163
− Property taxes
−$10,187
− Insurance
−$5,995
− Repairs & maintenance
−$4,312
− Management
−$4,312
− Depreciation
−$34,880
Taxable loss
−$72,951
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$17,508
After-tax cash flow
$-31,547/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 21
NCES district ID
2314773
Math proficiency
91% ▲ 34.00%
Reading proficiency
94% ▲ 20.00%
Median HH income
$68,462
Composite
79.78/100
National rank
#55
State rank
#13 of 112 in ME

Livability — Kennebunk

Score
79/100
State rank
#20
US rank
#2049

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Kennebunk, ME
Population (ZIP)
11,692

Population outlook (York County) Hauer SSP2

Today (2025)
209,961 people
By 2030
212,816 · +1.4%
By 2040
214,360 · +2.1%
By 2050
210,350 · +0.2%
By 2075
201,686 · -3.9%
By 2100
183,392 · -12.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (94%)
Race & ethnicity
White 94% Hispanic / Latino 3% Two or more races 2% Asian 2%
Common ancestry
Lithuanian 8% Slovak 5% Serbian 3%
Foreign-born
8% · Canada, Vietnam
Languages at home
95% English-only · French/Haitian/Cajun 2% Spanish 2% German/W. Germanic 1%

Political lean MEDSL · York

2024 margin
D (+10.5) · D 54.3% · R 43.8% · Other 1.9%
2008→2024 swing
-10.1pp toward R · 2008: 20.5pp · 2024: 10.5pp
All cycles
2024: D+10.5 2020: D+12.6 2016: D+4.8 2012: D+16.4 2008: D+20.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -108.54%
Current HPI
398.495
Rent YoY
Metro
State GDP YoY
F500 in state
0

Price history

5 events — show timeline
  • 2026-06-05 Pending MREIS
  • 2026-05-22 Contingent MREIS
  • 2026-05-18 Relisted MREIS
  • 2026-05-05 Contingent MREIS
  • 2026-05-01 Listed $1,199,000 MREIS

Property tax history

+5.1%/yr

Latest (2025): $10,187 · +13.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…