CashFlowRE
Sign in Sign up
371 Main St
C Composite 57.38
Why this score? — see what drove the C 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 +20.1/30.0
  • ARV discount +7.5/15.0
  • Schools +6.8/10.0
  • DSCR +6.4/10.0
  • 1% rule +5.5/10.0
  • Livability +3.8/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +2.4/10.0

$240,000

371 Main St · Old Town, ME 04468
4 bd · 2.0 ba · 3,168 sqft · SingleFamily public records · 36 Days on market
Built 1900 0.30 ac lot

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

Listing remarks MLS

Majestic 2 unit located in the heart of Old Town on the corner of a one-way street is a SOLID investment! This location is an easy walk to Downtown restaurants, shops and the waterfront park on the Mighty Penobscot river. Boat launch and airport nearby too! The University of Maine's Orono Campus Park Street entrance is located just 3.2 miles West. UMaine forest, hiking and ski trails, bike paths and excellent schools and parks are all in close proximity. This property offers a newer roof, 5 fireplaces (not in use), natural gas hwbb heat, a sunroom/ utility room, an attic with 2 rooms and an unfinished daylight basement that also had a fireplace, a cistern, and some sort of Brick barrel vault arch or oven. Back in the logging and train station days travelers stopped here for a meal I hear! With its same family ownership for nearly 50 years and gross income of $30,000 this local landmark can offer a great opportunity for you! Home is being sold as-is. The first floor unit is overdue for a good going through/updates!

Key facts

  • Waterfront park
  • University of maine
  • Bike paths

Tags

EASY WALK TO DOWNTOWNWATERFRONT PARKBOAT LAUNCH NEARBYUNIVERSITY OF MAINEHIKING AND SKI TRAILSBIKE PATHS

Property features AI

Finance

  • Other: Lot size approximately 0.3 acres; Paved road access
  • Financial info: Property configured as 2 units; Gross income listed as $37,500; Unit 1 (second level) actual rent $1,800 with dedicated electric meter; has heat; water and sewer provided; Unit 2 (first level) actual rent $1,325 with dedicated electric meter; has heat; water and sewer provided

Exterior

  • Parking: Gravel off-street parking; 5–10 parking spaces
  • Utilities: Public water; Public sewer; Circuit breaker electrical service; Utilities on; Gas on-demand water heater (off heating system)
  • Home design: Multi-level building; Built in 1900; Pitched shingle roof
  • Construction: Masonry, wood frame and brick construction; Brick/mortar basement
  • Exterior features: Patio; Porch; Intown location; Corner lot; Level lot; Wooded

Interior

  • Kitchen: Refrigerators in both units
  • Bedrooms: One 4-bedroom unit on the second level; One 3-bedroom unit on the first level
  • Flooring: Carpet; Laminate; Vinyl; Wood
  • Bathrooms: 2 full bathrooms (total)
  • Heating & cooling: Baseboard heating; Direct vent furnace; Hot water heating; Zoned heating; Cooling present
  • Interior features: First-floor bedroom; Attic; One-floor living
  • Laundry & utility: Laundry on main level; Laundry on upper level

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 single-family listed at $240k.

Deal economics

  • At list price, monthly cash flow is $299 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $240k).
  • Recommended offer: $233k (3.0% below list) — sets the bar for market timing.
  • Cap rate 7.8% vs local median 6.0% in Old Town — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

Location & tenants

  • Location reads 75/100 on livability (#38 in ME, #3,905 nationally) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: schools D+, employment D, amenities F.
  • RSU 34 (suburban): math 81% / reading 83% proficiency, ranked #80 of 112 in ME (top 71%) — strong family-tenant draw, lease renewals of 3-5y typical.
  • Market conditions: 46 active listings in the ZIP; 440 units permitted in Penobscot County in 2024 (40 in 5+ unit buildings).
  • At $2,509/mo this rent would consume 53% of the median local household income ($56k/yr) (locally 334% 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 $2k of loan paydown is wiped out by about $7k of value loss. Plan a longer hold.
  • Penobscot County population projected at -17% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 36 days — a 3% lower offer ($233k) 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 $185k; 30% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1900 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major wind risk, 27% chance of damaging wind over 30y — expect insurance premiums to compound above CPI over the hold.
Recommended offer $232,800 (3.0% below list)

Questions for the listing agent

  1. It's been on market 36 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 1900 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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.
  6. 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.
  7. 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
1.05%
Cap rate
7.79%
Cash-on-cash
5.34%
DSCR
1.24
GRM
8.0

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
-8.0%
Equity multiple
0.71×
Total profit
$-19,783
Equity at exit
$35,785
10-year hold
IRR
1.6%
Equity multiple
1.11×
Total profit
$7,523
Equity at exit
$20,751

Cash invested: $67,200 (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 04468

Home prices YoY
-1.8%
Active inventory
46
Price-to-rent
8.0×

Monthly cashflow live

Estimated rent
$2,509 medium interval (Pro) →
Mortgage (P&I)
$1,259
Tax from tax record
$324 /mo · $3,890/yr
Insurance
$100
HOA
$0
Vacancy / Maint / Mgmt
$527
Net cashflow
$299

Break-even live

Break-even rent $2,130
Max offer price $240,000
Occupancy floor 83%

Sensitivity live

Price -10% $435 -5% $367 +0% $299 +5% $231 +10% $163
Rent -10% $101 -5% $200 +0% $299 +5% $398 +10% $497
Rate -1.0pp $420 -0.5pp $360 base $299 +0.5pp $237 +1.0pp $174

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
$60,000
Closing costs
$7,200
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 27 events

  1. 2026-06-21
    pricedays on market $240,000 Active 36 DOM
  2. 2026-06-19
    days on market $250,000 Active 34 DOM
  3. 2026-06-18
    days on market $250,000 Active 33 DOM
  4. 2026-06-17
    days on market $250,000 Active 32 DOM
  5. 2026-06-16
    days on market $250,000 Active 31 DOM
  6. 2026-06-15
    days on market $250,000 Active 30 DOM
  7. 2026-06-14
    days on market $250,000 Active 28 DOM
  8. 2026-06-13
    days on market $250,000 Active 27 DOM
  9. 2026-06-10
    days on market $250,000 Active 25 DOM
  10. 2026-06-09
    days on market $250,000 Active 24 DOM
  11. 2026-06-08
    days on market $250,000 Active 23 DOM
  12. 2026-06-07
    days on market $250,000 Active 22 DOM
  13. 2026-06-02
    days on market $250,000 Active 17 DOM
  14. 2026-06-01
    days on market $250,000 Active 16 DOM
  15. 2026-05-31
    days on market $250,000 Active 15 DOM
  16. 2026-05-30
    days on market $250,000 Active 14 DOM
  17. 2026-05-16
    listed $250,000 Active
  18. 2024-07-27
    price $230,000
  19. 2024-06-03
    price $235,000
  20. 2024-01-29
    soldstatus $185,000 Closed 1033-char remark
    Show marketing remark (1033 chars)

    Majestic 2 unit located in the heart of Old Town on the corner of a one-way street is a SOLID investment! This location is an easy walk to Downtown restaurants, shops and the waterfront park on the Mighty Penobscot river. Boat launch and airport nearby too! The University of Maine's Orono Campus Park Street entrance is located just 3.2 miles West. UMaine forest, hiking and ski trails, bike paths and excellent schools and parks are all in close proximity. This property offers a newer roof, 5 fireplaces (not in use), natural gas hwbb heat, a sunroom/ utility room, an attic with 2 rooms and an unfinished daylight basement that also had a fireplace, a cistern, and some sort of Brick barrel vault arch or oven. Back in the logging and train station days travelers stopped here for a meal I hear! With its same family ownership for nearly 50 years and gross income of $30,000 this local landmark can offer a great opportunity for you! Home is being sold as-is. The first floor unit is overdue for a good going through/updates!

  21. 2023-12-07
    status Pending 1033-char remark
    Show marketing remark (1033 chars)

    Majestic 2 unit located in the heart of Old Town on the corner of a one-way street is a SOLID investment! This location is an easy walk to Downtown restaurants, shops and the waterfront park on the Mighty Penobscot river. Boat launch and airport nearby too! The University of Maine's Orono Campus Park Street entrance is located just 3.2 miles West. UMaine forest, hiking and ski trails, bike paths and excellent schools and parks are all in close proximity. This property offers a newer roof, 5 fireplaces (not in use), natural gas hwbb heat, a sunroom/ utility room, an attic with 2 rooms and an unfinished daylight basement that also had a fireplace, a cistern, and some sort of Brick barrel vault arch or oven. Back in the logging and train station days travelers stopped here for a meal I hear! With its same family ownership for nearly 50 years and gross income of $30,000 this local landmark can offer a great opportunity for you! Home is being sold as-is. The first floor unit is overdue for a good going through/updates!

  22. 2023-11-28
    status Pending 1033-char remark
    Show marketing remark (1033 chars)

    Majestic 2 unit located in the heart of Old Town on the corner of a one-way street is a SOLID investment! This location is an easy walk to Downtown restaurants, shops and the waterfront park on the Mighty Penobscot river. Boat launch and airport nearby too! The University of Maine's Orono Campus Park Street entrance is located just 3.2 miles West. UMaine forest, hiking and ski trails, bike paths and excellent schools and parks are all in close proximity. This property offers a newer roof, 5 fireplaces (not in use), natural gas hwbb heat, a sunroom/ utility room, an attic with 2 rooms and an unfinished daylight basement that also had a fireplace, a cistern, and some sort of Brick barrel vault arch or oven. Back in the logging and train station days travelers stopped here for a meal I hear! With its same family ownership for nearly 50 years and gross income of $30,000 this local landmark can offer a great opportunity for you! Home is being sold as-is. The first floor unit is overdue for a good going through/updates!

  23. 2023-11-10
    price $199,000 1033-char remark
    Show marketing remark (1033 chars)

    Majestic 2 unit located in the heart of Old Town on the corner of a one-way street is a SOLID investment! This location is an easy walk to Downtown restaurants, shops and the waterfront park on the Mighty Penobscot river. Boat launch and airport nearby too! The University of Maine's Orono Campus Park Street entrance is located just 3.2 miles West. UMaine forest, hiking and ski trails, bike paths and excellent schools and parks are all in close proximity. This property offers a newer roof, 5 fireplaces (not in use), natural gas hwbb heat, a sunroom/ utility room, an attic with 2 rooms and an unfinished daylight basement that also had a fireplace, a cistern, and some sort of Brick barrel vault arch or oven. Back in the logging and train station days travelers stopped here for a meal I hear! With its same family ownership for nearly 50 years and gross income of $30,000 this local landmark can offer a great opportunity for you! Home is being sold as-is. The first floor unit is overdue for a good going through/updates!

  24. 2023-10-17
    price $205,000 1033-char remark
    Show marketing remark (1033 chars)

    Majestic 2 unit located in the heart of Old Town on the corner of a one-way street is a SOLID investment! This location is an easy walk to Downtown restaurants, shops and the waterfront park on the Mighty Penobscot river. Boat launch and airport nearby too! The University of Maine's Orono Campus Park Street entrance is located just 3.2 miles West. UMaine forest, hiking and ski trails, bike paths and excellent schools and parks are all in close proximity. This property offers a newer roof, 5 fireplaces (not in use), natural gas hwbb heat, a sunroom/ utility room, an attic with 2 rooms and an unfinished daylight basement that also had a fireplace, a cistern, and some sort of Brick barrel vault arch or oven. Back in the logging and train station days travelers stopped here for a meal I hear! With its same family ownership for nearly 50 years and gross income of $30,000 this local landmark can offer a great opportunity for you! Home is being sold as-is. The first floor unit is overdue for a good going through/updates!

  25. 2023-09-22
    price $215,000 1033-char remark
    Show marketing remark (1033 chars)

    Majestic 2 unit located in the heart of Old Town on the corner of a one-way street is a SOLID investment! This location is an easy walk to Downtown restaurants, shops and the waterfront park on the Mighty Penobscot river. Boat launch and airport nearby too! The University of Maine's Orono Campus Park Street entrance is located just 3.2 miles West. UMaine forest, hiking and ski trails, bike paths and excellent schools and parks are all in close proximity. This property offers a newer roof, 5 fireplaces (not in use), natural gas hwbb heat, a sunroom/ utility room, an attic with 2 rooms and an unfinished daylight basement that also had a fireplace, a cistern, and some sort of Brick barrel vault arch or oven. Back in the logging and train station days travelers stopped here for a meal I hear! With its same family ownership for nearly 50 years and gross income of $30,000 this local landmark can offer a great opportunity for you! Home is being sold as-is. The first floor unit is overdue for a good going through/updates!

  26. 2023-08-09
    listed $240,000 Active 1033-char remark
    Show marketing remark (1033 chars)

    Majestic 2 unit located in the heart of Old Town on the corner of a one-way street is a SOLID investment! This location is an easy walk to Downtown restaurants, shops and the waterfront park on the Mighty Penobscot river. Boat launch and airport nearby too! The University of Maine's Orono Campus Park Street entrance is located just 3.2 miles West. UMaine forest, hiking and ski trails, bike paths and excellent schools and parks are all in close proximity. This property offers a newer roof, 5 fireplaces (not in use), natural gas hwbb heat, a sunroom/ utility room, an attic with 2 rooms and an unfinished daylight basement that also had a fireplace, a cistern, and some sort of Brick barrel vault arch or oven. Back in the logging and train station days travelers stopped here for a meal I hear! With its same family ownership for nearly 50 years and gross income of $30,000 this local landmark can offer a great opportunity for you! Home is being sold as-is. The first floor unit is overdue for a good going through/updates!

  27. 2011-12-19
    listed $99,900

ⓘ 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
$3,890 · $324/mo
Projected year-2 tax
$3,890 · $324/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 3/10 Moderate 7 d/yr ≥92°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 27% 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
$30,105
− Mortgage interest
−$13,444
− Property taxes
−$3,890
− Insurance
−$1,200
− Repairs & maintenance
−$2,408
− Management
−$2,408
− Depreciation
−$6,982
Taxable loss
−$227
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$55
After-tax cash flow
$3,645/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 34
NCES district ID
2314782
Math proficiency
81% ▲ 48.00%
Reading proficiency
83% ▲ 31.00%
Median HH income
$39,466
Composite
68.31/100
National rank
#351
State rank
#80 of 112 in ME

Livability — Old Town

Score
75/100
State rank
#38
US rank
#3905

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Old Town, ME
County
Penobscot County · 81,539 people
City population
9,291
Metro
Bangor, ME
Population (ZIP)
9,291
Household income
$56,358
Rent vs Own
35.3% rent · 64.7% own
Severe rent burden
334.0

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 (88%)
Race & ethnicity
White 88% Native American 6% Two or more races 3% Hispanic / Latino 2%
Common ancestry
Lithuanian 18% Slovak 4% Romanian 1%
Foreign-born
2% · Canada
Languages at home
96% English-only · French/Haitian/Cajun 1% Other Indo-European 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
▼ -5.29%
Current HPI
285.3183
Rent YoY
Metro
Bangor, ME
State GDP YoY
F500 in state
0

Price history

+150.3% since first listed
11 events — show timeline
  • 2026-05-16 Listed $250,000 MREIS
  • 2024-07-27 Price Changed $230,000 MREIS
  • 2024-06-03 Price Changed $235,000 MREIS
  • 2024-01-29 Sold (MLS) $185,000 MREIS
  • 2023-12-07 Pending MREIS
  • 2023-11-28 Pending MREIS
  • 2023-11-10 Price Changed $199,000 MREIS
  • 2023-10-17 Price Changed $205,000 MREIS
  • 2023-09-22 Price Changed $215,000 MREIS
  • 2023-08-09 Listed $240,000 MREIS
  • 2011-12-19 Listed $99,900 MREIS

Property tax history

+1.4%/yr

Latest (2024): $3,890 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…