CashFlowRE
Sign in Sign up
200 Clark Rd Multi-family
B Composite 73.87
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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Appreciation +5.5/10.0
  • Schools +3.4/10.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0

$55,000

200 Clark Rd · Patten, ME 04765
2 bd · 1.0 ba · 1,248 sqft · MultiFamily · 72 Days on market
Built 1977 1.00 ac lot ↓ 8% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 1 unit. estimate disagrees with records

Listing remarks

Attention Investors and Flippers! Looking for a project with great potential? Look no further than this split level ranch sitting on 1 acre in the quaint rural area of Patten. Bring your tools and creative vision. This home sits on a great foundation and also had a concrete pad where a garage once stood ready and waiting for a rebuild. This property is being sold 'as-is' with no inside access to residence. Home is in need of TLC. Beautiful 1 acre with drilled well and septic. You can't see your neighbors houses in either direction and right near snow mobile and 4-Wheeler trails. If you are looking for privacy and a great area of peace and quiet, look not further!

Key facts

  • Privacy
  • Concrete pad
  • Split level ranch

Tags

SPLIT LEVEL RANCH1 ACRECONCRETE PADDRILLED WELLSEPTICPRIVACY

Property features AI

Exterior

  • Parking: On-site gravel parking with 5–10 spaces
  • Utilities: Well water; Utilities are on
  • Home design: Single family residence; Built in 1977
  • Construction: Wood frame construction with clapboard siding; Metal roof; Above-grade finished living area (public records)
  • Exterior features: Deck

Interior

  • Kitchen: First-floor kitchen
  • Bedrooms: Two first-floor bedrooms
  • Flooring: Laminate flooring; Tile flooring; Wood flooring
  • Bathrooms: One full bathroom
  • Heating & cooling: Wood stove heating; Circuit breaker electrical system
  • Interior features: Five total rooms; Unfurnished; 32–36 inch doorways for accessibility; Full, unfinished basement with interior entry and doghouse access
  • Laundry & utility: Electric water heater

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 multifamily listed at $55k.

Deal economics

  • At list price, monthly cash flow is $349 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $55k).
  • Recommended offer: $52k (6.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads: area grade B — affects rentability + tenant quality, not the cash-flow math above.
  • RSU 89 (rural): math 30% / reading 45% proficiency, ranked #136 of 185 in ME (top 74%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 17 active listings in the ZIP; 440 units permitted in Penobscot County in 2024 (40 in 5+ unit buildings).

Forward outlook

  • In year one you build about $937 of equity ($380 loan paydown + $557 appreciation (1.0% local appreciation)).
  • Penobscot County population projected at -17% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (1.0% appreciation + 3.0% rent growth), your $15k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 72 days — a 6% lower offer ($52k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: property tax is 4.7% of price.
Recommended offer $51,700 (6.0% below list)

Questions for the listing agent

  1. It's been on market 72 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1977 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  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. 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 apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
2.01%
Cap rate
13.91%
Cash-on-cash
27.21%
DSCR
2.21
GRM
4.1

CMA / ARV

No comps found within radius.

Projected returns pro-forma

1.01% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
29.6%
Equity multiple
2.52×
Total profit
$23,408
Equity at exit
$18,812
10-year hold
IRR
32.2%
Equity multiple
4.88×
Total profit
$59,822
Equity at exit
$25,028

Cash invested: $15,400 (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 04765

Home prices YoY
0.9%
Active inventory
17
Price-to-rent
4.1×

Monthly cashflow live

Estimated rent
$1,108 medium interval (Pro) →
Mortgage (P&I)
$288
Tax from tax record
$215 /mo · $2,579/yr
Insurance
$23
HOA
$0
Vacancy / Maint / Mgmt
$233
Net cashflow
$349

Break-even live

Break-even rent $666
Max offer price $55,000
Occupancy floor 63%

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
$13,750
Closing costs
$1,650
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 17 events

  1. 2026-06-18
    days on market $55,000 Active 72 DOM
  2. 2026-06-17
    days on market $55,000 Active 71 DOM
  3. 2026-06-16
    days on market $55,000 Active 70 DOM
  4. 2026-06-15
    days on market $55,000 Active 69 DOM
  5. 2026-06-13
    pricedays on market $55,000 Active 67 DOM
  6. 2026-06-12
    days on market $60,000 Active 66 DOM
  7. 2026-06-09
    days on market $60,000 Active 63 DOM
  8. 2026-06-08
    days on market $60,000 Active 62 DOM
  9. 2026-06-07
    days on market $60,000 Active 61 DOM
  10. 2026-06-05
    days on market $60,000 Active 59 DOM
  11. 2026-06-04
    days on market $60,000 Active 57 DOM
  12. 2026-06-02
    days on market $60,000 Active 56 DOM
  13. 2026-06-01
    days on market $60,000 Active 55 DOM
  14. 2026-05-31
    days on market $60,000 Active 54 DOM
  15. 2026-05-31
    days on market $60,000 Active 53 DOM
  16. 2026-05-12
    price $60,000
  17. 2026-04-07
    listed $65,000 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
$2,579 · $215/mo
Projected year-2 tax
$2,579 · $215/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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 2/10 Low
  • 🌡 Heat 1/10 Low 7 d/yr ≥87°F today · 14 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 12% 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
$13,298
− Mortgage interest
−$3,081
− Property taxes
−$2,579
− Insurance
−$275
− Repairs & maintenance
−$1,064
− Management
−$1,064
− Depreciation
−$1,600
Taxable income
$3,635
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$872
After-tax cash flow
$3,318/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 89
NCES district ID
2314838
Math proficiency
30%
Reading proficiency
45%
Median HH income
$36,317
Composite
33.62/100
National rank
#10477
State rank
#136 of 185 in ME

Livability — Patten

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

Census & demographics

Population (ZIP)
1,452

Population outlook (Penobscot County) Hauer SSP2

Today (2025)
149,928 people
By 2030
146,386 · -2.4%
By 2040
135,952 · -9.3%
By 2050
123,864 · -17.4%
By 2075
97,825 · -34.8%
By 2100
77,196 · -48.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (98%)
Race & ethnicity
White 98% Native American 1%
Common ancestry
Lithuanian 11% Slovak 2% Serbian 2%
Foreign-born
1% · Canada
Languages at home
98% English-only · French/Haitian/Cajun 1%

Political lean MEDSL · Penobscot

2024 margin
R (+10.9) · D 43.6% · R 54.5% · Other 1.9%
2008→2024 swing
-15.9pp toward R · 2008: 5.0pp · 2024: -10.9pp
All cycles
2024: R+10.9 2020: R+8.3 2016: R+10.9 2012: D+2.9 2008: D+5.0

Not yet ingested

Civics

Market trends

HPI YoY
▲ 1.01%
Current HPI
108.8434
Rent YoY
Metro
State GDP YoY
F500 in state
0

Price history

-7.7% since first listed
2 events — show timeline
  • 2026-05-12 Price Changed $60,000 MREIS
  • 2026-04-07 Listed $65,000 MREIS

Property tax history

+6.3%/yr

Latest (2025): $2,579 · +9.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…