CashFlowRE
Sign in Sign up
3 Golden Ridge Rd
B+ Composite 79.44
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
  • Appreciation +8.0/10.0
  • ARV discount +7.5/15.0
  • Schools +6.4/10.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0

$50,000

3 Golden Ridge Rd · Canton, ME 04221
4 bd · 2.0 ba · 768 sqft · Other public records · 444 Days on market
Built 1886 0.50 ac lot $65/sqft · 69% below area ↓ 39% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Who's ready for a project?! This duplex, located on a nice corner lot in Canton Maine, is ready for a new owner/investor to come in with their ideas to restore this property to its beautiful condition again! Property has great bones and will be a great investment for the right buyers! Come bring that motivation today! Property is in need of a major complete rehab or restoration!

Key facts

  • 0.5 acre lot
  • Parking
  • Built 1886

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 4-bed/2.0-bath other listed at $50k.

Deal economics

  • At list price, monthly cash flow is $579 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $50k).
  • Recommended offer: $44k (12.0% 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 56 (rural): math 74% / reading 81% proficiency, ranked #95 of 112 in ME (top 85%) — strong family-tenant draw, lease renewals of 3-5y typical.
  • Market conditions: 5 active listings in the ZIP; 329 units permitted in Oxford County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $3k of equity ($346 loan paydown + $3k appreciation (6.0% local appreciation)).
  • Oxford County population projected at -21% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (6.0% appreciation + 3.0% rent growth), your $14k cash investment doubles in ~2 years — after that, you're playing with house money.
  • By year 9, paydown + projected appreciation supports a ~$30k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 444 days — a 12% lower offer ($44k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts; this cycle's ask has dropped $20k (29%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: property tax is 2.7% of price; built in 1886 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $44,000 (12.0% below list)

Questions for the listing agent

  1. It's been on market 444 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1886 — 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 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
2.47%
Cap rate
20.19%
Cash-on-cash
49.63%
DSCR
3.21
GRM
3.4

CMA / ARV

ARV (median comp)
$328,534
List price
$50,000
Delta
-84.78%
Verdict
UNDERPRICED
Comps
4 within 1.0 mi

Projected returns pro-forma

5.99% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
58.5%
Equity multiple
4.67×
Total profit
$51,335
Equity at exit
$31,401
10-year hold
IRR
55.4%
Equity multiple
9.73×
Total profit
$122,227
Equity at exit
$56,917

Cash invested: $14,000 (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 04221

Home prices YoY
2.0%
Active inventory
5
Price-to-rent
3.4×

Monthly cashflow live

Estimated rent
$1,233 medium interval (Pro) →
Mortgage (P&I)
$262
Tax from tax record
$112 /mo · $1,343/yr
Insurance
$21
HOA
$0
Vacancy / Maint / Mgmt
$259
Net cashflow
$579

Break-even live

Break-even rent $500
Max offer price $50,000
Occupancy floor 48%

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
$12,500
Closing costs
$1,500
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 39 events

  1. 2026-06-18
    days on market $50,000 Active 444 DOM
  2. 2026-06-17
    days on market $50,000 Active 443 DOM
  3. 2026-06-16
    days on market $50,000 Active 442 DOM
  4. 2026-06-15
    days on market $50,000 Active 441 DOM
  5. 2026-06-13
    days on market $50,000 Active 439 DOM
  6. 2026-06-12
    days on market $50,000 Active 438 DOM
  7. 2026-06-09
    days on market $50,000 Active 435 DOM
  8. 2026-06-08
    days on market $50,000 Active 434 DOM
  9. 2026-06-07
    days on market $50,000 Active 433 DOM
  10. 2026-06-05
    days on market $50,000 Active 431 DOM
  11. 2026-06-04
    days on market $50,000 Active 429 DOM
  12. 2026-06-02
    days on market $50,000 Active 428 DOM
  13. 2026-06-01
    days on market $50,000 Active 427 DOM
  14. 2026-05-31
    days on market $50,000 Active 426 DOM
  15. 2026-05-31
    days on market $50,000 Active 425 DOM
  16. 2026-03-31
    status Active 381-char remark
    Show marketing remark (381 chars)

    Who's ready for a project?! This duplex, located on a nice corner lot in Canton Maine, is ready for a new owner/investor to come in with their ideas to restore this property to its beautiful condition again! Property has great bones and will be a great investment for the right buyers! Come bring that motivation today! Property is in need of a major complete rehab or restoration!

  17. 2026-03-25
    historical 381-char remark
    Show marketing remark (381 chars)

    Who's ready for a project?! This duplex, located on a nice corner lot in Canton Maine, is ready for a new owner/investor to come in with their ideas to restore this property to its beautiful condition again! Property has great bones and will be a great investment for the right buyers! Come bring that motivation today! Property is in need of a major complete rehab or restoration!

  18. 2025-11-24
    status Active 381-char remark
    Show marketing remark (381 chars)

    Who's ready for a project?! This duplex, located on a nice corner lot in Canton Maine, is ready for a new owner/investor to come in with their ideas to restore this property to its beautiful condition again! Property has great bones and will be a great investment for the right buyers! Come bring that motivation today! Property is in need of a major complete rehab or restoration!

  19. 2025-11-24
    price $50,000 381-char remark
    Show marketing remark (381 chars)

    Who's ready for a project?! This duplex, located on a nice corner lot in Canton Maine, is ready for a new owner/investor to come in with their ideas to restore this property to its beautiful condition again! Property has great bones and will be a great investment for the right buyers! Come bring that motivation today! Property is in need of a major complete rehab or restoration!

  20. 2025-11-24
    historical 381-char remark
    Show marketing remark (381 chars)

    Who's ready for a project?! This duplex, located on a nice corner lot in Canton Maine, is ready for a new owner/investor to come in with their ideas to restore this property to its beautiful condition again! Property has great bones and will be a great investment for the right buyers! Come bring that motivation today! Property is in need of a major complete rehab or restoration!

  21. 2025-11-03
    price $53,000 381-char remark
    Show marketing remark (381 chars)

    Who's ready for a project?! This duplex, located on a nice corner lot in Canton Maine, is ready for a new owner/investor to come in with their ideas to restore this property to its beautiful condition again! Property has great bones and will be a great investment for the right buyers! Come bring that motivation today! Property is in need of a major complete rehab or restoration!

  22. 2025-10-07
    price $55,000 381-char remark
    Show marketing remark (381 chars)

    Who's ready for a project?! This duplex, located on a nice corner lot in Canton Maine, is ready for a new owner/investor to come in with their ideas to restore this property to its beautiful condition again! Property has great bones and will be a great investment for the right buyers! Come bring that motivation today! Property is in need of a major complete rehab or restoration!

  23. 2025-09-18
    price $56,500 381-char remark
    Show marketing remark (381 chars)

    Who's ready for a project?! This duplex, located on a nice corner lot in Canton Maine, is ready for a new owner/investor to come in with their ideas to restore this property to its beautiful condition again! Property has great bones and will be a great investment for the right buyers! Come bring that motivation today! Property is in need of a major complete rehab or restoration!

  24. 2025-09-04
    price $58,000 381-char remark
    Show marketing remark (381 chars)

    Who's ready for a project?! This duplex, located on a nice corner lot in Canton Maine, is ready for a new owner/investor to come in with their ideas to restore this property to its beautiful condition again! Property has great bones and will be a great investment for the right buyers! Come bring that motivation today! Property is in need of a major complete rehab or restoration!

  25. 2025-08-13
    price $60,500 381-char remark
    Show marketing remark (381 chars)

    Who's ready for a project?! This duplex, located on a nice corner lot in Canton Maine, is ready for a new owner/investor to come in with their ideas to restore this property to its beautiful condition again! Property has great bones and will be a great investment for the right buyers! Come bring that motivation today! Property is in need of a major complete rehab or restoration!

  26. 2025-07-25
    status Active 381-char remark
    Show marketing remark (381 chars)

    Who's ready for a project?! This duplex, located on a nice corner lot in Canton Maine, is ready for a new owner/investor to come in with their ideas to restore this property to its beautiful condition again! Property has great bones and will be a great investment for the right buyers! Come bring that motivation today! Property is in need of a major complete rehab or restoration!

  27. 2025-07-24
    historical 381-char remark
    Show marketing remark (381 chars)

    Who's ready for a project?! This duplex, located on a nice corner lot in Canton Maine, is ready for a new owner/investor to come in with their ideas to restore this property to its beautiful condition again! Property has great bones and will be a great investment for the right buyers! Come bring that motivation today! Property is in need of a major complete rehab or restoration!

  28. 2025-07-23
    price $62,000 381-char remark
    Show marketing remark (381 chars)

    Who's ready for a project?! This duplex, located on a nice corner lot in Canton Maine, is ready for a new owner/investor to come in with their ideas to restore this property to its beautiful condition again! Property has great bones and will be a great investment for the right buyers! Come bring that motivation today! Property is in need of a major complete rehab or restoration!

  29. 2025-07-10
    price $63,500 381-char remark
    Show marketing remark (381 chars)

    Who's ready for a project?! This duplex, located on a nice corner lot in Canton Maine, is ready for a new owner/investor to come in with their ideas to restore this property to its beautiful condition again! Property has great bones and will be a great investment for the right buyers! Come bring that motivation today! Property is in need of a major complete rehab or restoration!

  30. 2025-06-25
    price $65,500 381-char remark
    Show marketing remark (381 chars)

    Who's ready for a project?! This duplex, located on a nice corner lot in Canton Maine, is ready for a new owner/investor to come in with their ideas to restore this property to its beautiful condition again! Property has great bones and will be a great investment for the right buyers! Come bring that motivation today! Property is in need of a major complete rehab or restoration!

  31. 2025-06-03
    price $67,500 381-char remark
    Show marketing remark (381 chars)

    Who's ready for a project?! This duplex, located on a nice corner lot in Canton Maine, is ready for a new owner/investor to come in with their ideas to restore this property to its beautiful condition again! Property has great bones and will be a great investment for the right buyers! Come bring that motivation today! Property is in need of a major complete rehab or restoration!

  32. 2025-05-12
    price $69,000 381-char remark
    Show marketing remark (381 chars)

    Who's ready for a project?! This duplex, located on a nice corner lot in Canton Maine, is ready for a new owner/investor to come in with their ideas to restore this property to its beautiful condition again! Property has great bones and will be a great investment for the right buyers! Come bring that motivation today! Property is in need of a major complete rehab or restoration!

  33. 2025-04-16
    price $69,500 381-char remark
    Show marketing remark (381 chars)

    Who's ready for a project?! This duplex, located on a nice corner lot in Canton Maine, is ready for a new owner/investor to come in with their ideas to restore this property to its beautiful condition again! Property has great bones and will be a great investment for the right buyers! Come bring that motivation today! Property is in need of a major complete rehab or restoration!

  34. 2025-03-24
    listed $70,000 Active 381-char remark
    Show marketing remark (381 chars)

    Who's ready for a project?! This duplex, located on a nice corner lot in Canton Maine, is ready for a new owner/investor to come in with their ideas to restore this property to its beautiful condition again! Property has great bones and will be a great investment for the right buyers! Come bring that motivation today! Property is in need of a major complete rehab or restoration!

  35. 2025-01-16
    price $70,000
  36. 2024-12-19
    price $73,000
  37. 2024-11-13
    price $77,500
  38. 2024-10-24
    price $80,000
  39. 2024-10-09
    price $82,000

ⓘ 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
$1,343 · $112/mo
Projected year-2 tax
$1,343 · $112/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 4/10 Moderate FEMA zone X (shaded) · 21% chance over 30 yrs
  • 🔥 Wildfire 2/10 Low
  • 🌡 Heat 2/10 Low 7 d/yr ≥91°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 11% 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
$14,795
− Mortgage interest
−$2,801
− Property taxes
−$1,343
− Insurance
−$250
− Repairs & maintenance
−$1,184
− Management
−$1,184
− Depreciation
−$1,455
Taxable income
$6,579
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,579
After-tax cash flow
$5,369/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 56
NCES district ID
2314833
Math proficiency
74% ▲ 55.00%
Reading proficiency
81% ▲ 37.00%
Median HH income
$38,091
Composite
64.43/100
National rank
#544
State rank
#95 of 112 in ME

Livability — Canton

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

Census & demographics

Population (ZIP)
1,072

Population outlook (Oxford County) Hauer SSP2

Today (2025)
55,853 people
By 2030
54,190 · -3.0%
By 2040
49,484 · -11.4%
By 2050
43,958 · -21.3%
By 2075
32,308 · -42.2%
By 2100
21,858 · -60.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (93%)
Race & ethnicity
White 93% Asian 5% Two or more races 3%
Common ancestry
Lithuanian 17% Slovak 3% Iranian 1%
Foreign-born
2%
Languages at home
96% English-only · French/Haitian/Cajun 2% Other Asian/Pacific 2%

Political lean MEDSL · Oxford

2024 margin
R (+12.9) · D 42.7% · R 55.6% · Other 1.7%
2008→2024 swing
-28.9pp toward R · 2008: 16.0pp · 2024: -12.9pp
All cycles
2024: R+12.9 2020: R+8.8 2016: R+13.0 2012: D+14.9 2008: D+16.0

Not yet ingested

Civics

Market trends

HPI YoY
▲ 5.99%
Current HPI
299.7602
Rent YoY
Metro
State GDP YoY
F500 in state
0

Price history

-39.0% since first listed
24 events — show timeline
  • 2026-03-31 Relisted MREIS
  • 2026-03-25 Delisted MREIS
  • 2025-11-24 Relisted MREIS
  • 2025-11-24 Price Changed $50,000 MREIS
  • 2025-11-24 Delisted MREIS
  • 2025-11-03 Price Changed $53,000 MREIS
  • 2025-10-07 Price Changed $55,000 MREIS
  • 2025-09-18 Price Changed $56,500 MREIS
  • 2025-09-04 Price Changed $58,000 MREIS
  • 2025-08-13 Price Changed $60,500 MREIS
  • 2025-07-25 Relisted MREIS
  • 2025-07-24 Delisted MREIS
  • 2025-07-23 Price Changed $62,000 MREIS
  • 2025-07-10 Price Changed $63,500 MREIS
  • 2025-06-25 Price Changed $65,500 MREIS
  • 2025-06-03 Price Changed $67,500 MREIS
  • 2025-05-12 Price Changed $69,000 MREIS
  • 2025-04-16 Price Changed $69,500 MREIS
  • 2025-03-24 Listed $70,000 MREIS
  • 2025-01-16 Price Changed $70,000 MREIS
  • 2024-12-19 Price Changed $73,000 MREIS
  • 2024-11-13 Price Changed $77,500 MREIS
  • 2024-10-24 Price Changed $80,000 MREIS
  • 2024-10-09 Price Changed $82,000 MREIS

Property tax history

+2.0%/yr

Latest (2025): $1,343 · +7.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…