CashFlowRE
Sign in Sign up
616 Old County Rd
B- Composite 67.26
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 +22.9/30.0
  • ARV discount +15.0/15.0
  • DSCR +7.3/10.0
  • 1% rule +7.1/10.0
  • Schools +6.8/10.0
  • Livability +3.1/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$189,900

616 Old County Rd · Rockland, ME 04841
3 bd · 1.5 ba · 1,656 sqft · SingleFamily public records · 35 Days on market
Built 1769 0.47 ac lot Est $359k · 47% under

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

Listing remarks MLS

This enchanting 3-bed, 1.5 bath cape is known as the 'oldest' home in Rockland. The whisper of history now sirens the next steward to enjoy this home's bright and level . 55 acres located only 1.5 miles from Rockland's trendy downtown and waterfront. The mature gardens will embrace and inspire you to add your unique additions to the garden wonderland. Live on the first floor comfortably with the convenience of an attached single-car garage with direct entry into the inviting eat-in kitchen. Two more bedrooms and a half bath located on second floor. Wide pine floors throughout the 1,656 sq. ft. home. Now, imagine yourself in the kitchen enjoying homecooked meals, or unwinding by the fireplace or awakening each day to the eastern light beaming through the front windows knowing 250 years American history unfolded and this home stands the test of time. Be part of mid-coast Maine's stalwart history!

Key facts

  • Cape cod style home
  • Wide pine floors
  • 0.47 acre lot

Tags

CAPE COD STYLE HOMEWIDE PINE FLOORS

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/1.5-bath single-family listed at $190k.

Deal economics

  • At list price, monthly cash flow is $334 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $190k).
  • Recommended offer: $184k (3.0% below list) — sets the bar for market timing.
  • Cap rate 8.4% vs local median 3.2% in Rockland — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

Location & tenants

  • Location reads 62/100 on livability (#116 in ME) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime A-; Watch: schools D, amenities F, commute F.
  • RSU 13 (town): math 77% / reading 85% proficiency, ranked #84 of 112 in ME (top 75%) — strong family-tenant draw, lease renewals of 3-5y typical.
  • Market conditions: 72 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 160 units permitted in Knox County in 2024 (58 in 5+ unit buildings).
  • At $2,303/mo this rent would consume 49% of the median local household income ($57k/yr) (locally 279% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $6k of value loss. Plan a longer hold.
  • Knox County population projected at -14% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 35 days — a 3% lower offer ($184k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 15y 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.
  • Current owner paid $142k; 34% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: property tax is 2.6% of price; built in 1769 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major wind risk, 70% chance of damaging wind over 30y — expect insurance premiums to compound above CPI over the hold.
Recommended offer $184,203 (3.0% below list)

Questions for the listing agent

  1. It's been on market 35 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1769 — 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. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  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
1.21%
Cap rate
8.40%
Cash-on-cash
7.53%
DSCR
1.33
GRM
6.9

CMA / ARV

ARV (on-the-fly)
$359,352
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
25 Mountain View Dr 0.23mi 3/2.0 1,596 (-4%) 4mo $325,000 $204 78
26 Lake View Ter 0.19mi 3/2.0 1,684 (+2%) 19mo $445,000 $264 71
16 Lake Ave 0.35mi 3/2.0 1,769 (+7%) 9mo $330,000 $187 63
659 Old County Rd 0.15mi 2/1.5 (-1) 1,488 (-10%) 10mo $411,000 $276 62
660 Old County Rd 0.25mi 3/1.5 1,550 (-6%) 20mo $329,600 $213 61
38 Lake View Dr 0.28mi 4/1.5 (+1) 1,503 (-9%) 12mo $250,000 $166 57
22 Pheasant Dr 0.34mi 4/2.0 (+1) 1,752 (+6%) 17mo $380,500 $217 54
35 Mountain View Ext 0.23mi 2/2.0 (-1) 1,852 (+12%) 13mo $375,000 $202 51
93 Cedar St 0.71mi 3/2.0 1,710 (+3%) 15mo $430,080 $252 47
196 North Main St 0.43mi 3/2.0 1,798 (+9%) 22mo $365,000 $203 45
67 Acadia Dr 0.63mi 3/2.0 1,591 (-4%) 22mo $440,000 $277 44
15 Katahdin Ave 0.51mi 4/2.5 (+1) 1,738 (+5%) 21mo $440,000 $253 41

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
-4.7%
Equity multiple
0.82×
Total profit
$-9,386
Equity at exit
$28,315
10-year hold
IRR
5.0%
Equity multiple
1.37×
Total profit
$19,756
Equity at exit
$16,419

Cash invested: $53,172 (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 04841

Home prices YoY
-17.8%
Active inventory
72
Price-to-rent
6.9×

Monthly cashflow live

Estimated rent
$2,303 medium interval (Pro) →
Mortgage (P&I)
$996
Tax from tax record
$411 /mo · $4,933/yr
Insurance
$79
HOA
$0
Vacancy / Maint / Mgmt
$484
Net cashflow
$334

Break-even live

Break-even rent $1,881
Max offer price $189,900
Occupancy floor 81%

Sensitivity live

Price -10% $441 -5% $387 +0% $334 +5% $280 +10% $226
Rent -10% $152 -5% $243 +0% $334 +5% $425 +10% $516
Rate -1.0pp $429 -0.5pp $382 base $334 +0.5pp $284 +1.0pp $234

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
$47,475
Closing costs
$5,697
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.

Rent comps 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
74 Maverick St Rockland, ME 4.0 2.0 1528 $2,600 $1.70 15d 1 0.71mi

Listing history 8 events

  1. 2026-04-24
    status Pending
  2. 2026-03-20
    listed $189,900 Active
  3. 2020-08-10
    soldstatus $142,000 Closed 907-char remark
    Show marketing remark (907 chars)

    This enchanting 3-bed, 1.5 bath cape is known as the 'oldest' home in Rockland. The whisper of history now sirens the next steward to enjoy this home's bright and level . 55 acres located only 1.5 miles from Rockland's trendy downtown and waterfront. The mature gardens will embrace and inspire you to add your unique additions to the garden wonderland. Live on the first floor comfortably with the convenience of an attached single-car garage with direct entry into the inviting eat-in kitchen. Two more bedrooms and a half bath located on second floor. Wide pine floors throughout the 1,656 sq. ft. home. Now, imagine yourself in the kitchen enjoying homecooked meals, or unwinding by the fireplace or awakening each day to the eastern light beaming through the front windows knowing 250 years American history unfolded and this home stands the test of time. Be part of mid-coast Maine's stalwart history!

  4. 2020-08-04
    status Pending 907-char remark
    Show marketing remark (907 chars)

    This enchanting 3-bed, 1.5 bath cape is known as the 'oldest' home in Rockland. The whisper of history now sirens the next steward to enjoy this home's bright and level . 55 acres located only 1.5 miles from Rockland's trendy downtown and waterfront. The mature gardens will embrace and inspire you to add your unique additions to the garden wonderland. Live on the first floor comfortably with the convenience of an attached single-car garage with direct entry into the inviting eat-in kitchen. Two more bedrooms and a half bath located on second floor. Wide pine floors throughout the 1,656 sq. ft. home. Now, imagine yourself in the kitchen enjoying homecooked meals, or unwinding by the fireplace or awakening each day to the eastern light beaming through the front windows knowing 250 years American history unfolded and this home stands the test of time. Be part of mid-coast Maine's stalwart history!

  5. 2020-06-24
    status Pending - Continue to Show 907-char remark
    Show marketing remark (907 chars)

    This enchanting 3-bed, 1.5 bath cape is known as the 'oldest' home in Rockland. The whisper of history now sirens the next steward to enjoy this home's bright and level . 55 acres located only 1.5 miles from Rockland's trendy downtown and waterfront. The mature gardens will embrace and inspire you to add your unique additions to the garden wonderland. Live on the first floor comfortably with the convenience of an attached single-car garage with direct entry into the inviting eat-in kitchen. Two more bedrooms and a half bath located on second floor. Wide pine floors throughout the 1,656 sq. ft. home. Now, imagine yourself in the kitchen enjoying homecooked meals, or unwinding by the fireplace or awakening each day to the eastern light beaming through the front windows knowing 250 years American history unfolded and this home stands the test of time. Be part of mid-coast Maine's stalwart history!

  6. 2020-06-21
    listed $149,000 Active 907-char remark
    Show marketing remark (907 chars)

    This enchanting 3-bed, 1.5 bath cape is known as the 'oldest' home in Rockland. The whisper of history now sirens the next steward to enjoy this home's bright and level . 55 acres located only 1.5 miles from Rockland's trendy downtown and waterfront. The mature gardens will embrace and inspire you to add your unique additions to the garden wonderland. Live on the first floor comfortably with the convenience of an attached single-car garage with direct entry into the inviting eat-in kitchen. Two more bedrooms and a half bath located on second floor. Wide pine floors throughout the 1,656 sq. ft. home. Now, imagine yourself in the kitchen enjoying homecooked meals, or unwinding by the fireplace or awakening each day to the eastern light beaming through the front windows knowing 250 years American history unfolded and this home stands the test of time. Be part of mid-coast Maine's stalwart history!

  7. 2012-09-18
    soldstatus $133,000 196-char remark
    Show marketing remark (196 chars)

    Sweet 3 bedroom Cape, close to town, short walking distance to 18 hole golf course, new kitchen, many updates to this 1700's home. Enjoy the charming perennial garden's that surround the property.

  8. 2011-05-14
    listed $159,900

ⓘ 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
$4,933 · $411/mo
Projected year-2 tax
$4,933 · $411/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 (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥85°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 70% 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
$27,640
− Mortgage interest
−$10,637
− Property taxes
−$4,933
− Insurance
−$950
− Repairs & maintenance
−$2,211
− Management
−$2,211
− Depreciation
−$5,524
Taxable income
$1,173
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$282
After-tax cash flow
$3,721/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 13
NCES district ID
2314787
Math proficiency
77% ▲ 51.00%
Reading proficiency
85% ▲ 36.00%
Median HH income
$43,177
Composite
67.81/100
National rank
#363
State rank
#84 of 112 in ME

Livability — Rockland

Score
62/100
State rank
#116
US rank
#16831

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Rockland, ME
County
Knox County · 7,035 people
City population
7,035
Metro
nan
Population (ZIP)
7,035
Household income
$56,533
Rent vs Own
38.0% rent · 62.0% own
Severe rent burden
279.0

Population outlook (Knox County) Hauer SSP2

Today (2025)
39,304 people
By 2030
38,497 · -2.1%
By 2040
36,090 · -8.2%
By 2050
33,681 · -14.3%
By 2075
29,934 · -23.8%
By 2100
24,633 · -37.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (97%)
Race & ethnicity
White 97% Two or more races 3%
Common ancestry
Slovak 12% Serbian 8% Lithuanian 5%
Foreign-born
1% · Canada
Languages at home
97% English-only · French/Haitian/Cajun 2%

Political lean MEDSL · Knox

2024 margin
D (+18.6) · D 58.2% · R 39.6% · Other 2.1%
2008→2024 swing
-2.8pp toward R · 2008: 21.4pp · 2024: 18.6pp
All cycles
2024: D+18.6 2020: D+19.9 2016: D+14.3 2012: D+22.6 2008: D+21.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -73.90%
Current HPI
341.7862
Rent YoY
Metro
nan
State GDP YoY
F500 in state
0

Price history

+18.8% since first listed
8 events — show timeline
  • 2026-04-24 Pending MREIS
  • 2026-03-20 Listed $189,900 MREIS
  • 2020-08-10 Sold (MLS) $142,000 MREIS
  • 2020-08-04 Pending MREIS
  • 2020-06-24 Pending MREIS
  • 2020-06-21 Listed $149,000 MREIS
  • 2012-09-18 Sold (MLS) $133,000 MREIS
  • 2011-05-14 Listed $159,900 MREIS

Property tax history

+3.9%/yr

Latest (2025): $4,933 · +19.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…