CashFlowRE
Sign in Sign up
150 Chapel Rd #906 🏗️ New Construction
D+ Composite 47.58
Why this score? — see what drove the D+ 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 +15.0/30.0
  • Schools +7.6/10.0
  • ARV discount +7.5/15.0
  • 1% rule +5.0/10.0
  • DSCR +5.0/10.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$133,000

150 Chapel Rd #906 · Wells, ME 04090
2 bd · 1.0 ba · 579 sqft · Manufactured · 21 Days on market
Built 2025 $781/mo HOA · 33% of rent

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

Listing remarks

Brand new, custom-designed park model located in the highly desirable Sea Vu South seasonal community. This high-quality home features a 3-year manufacturer's warranty and sits on a freshly hydroseeded lot. The bright interior boasts a corner kitchen with white soft-close cabinetry, solid-surface countertops, stainless steel appliances, and a large island with seating for four. The inviting living area showcases a coastal shiplap accent wall in the entertainment center. This premium unit is centrally located just steps from the newly renovated heated pool, clubhouse, gym, and secondary pool. A convenient community walking path leads directly to Rest View Lane, offering easy walking or bikin

Key facts

  • Corner kitchen
  • Parking
  • Pool

Tags

CUSTOM DESIGNED PARK MODELFRESHLY HYDROSEEDED LOTCORNER KITCHENWHITE SOFT CLOSE CABINETRYSOLID SURFACE COUNTERTOPSSTAINLESS STEEL APPLIANCES

Property features AI

Finance

  • Other: Zoned residential
  • Financial info: Land lease required
  • HOA & community: Association with annual fee; Annual association fee approximately $9,375; Clubhouse; Pets allowed with restrictions

Exterior

  • Parking: On-site parking (1–4 spaces); Reclaimed parking area
  • Utilities: Public sewer; Public (seasonal) water; Electric water heater; Circuit breaker electrical
  • Home design: Mobile home (single wide); Modular structure; New construction (2025)
  • Construction: Vinyl siding; Shingle roof; Slab and pillar/post/pier foundation
  • Exterior features: Glassed-in porch; In-ground spa/pool; Located in a mobile home park; Interior, level lot; Near golf course, public beach, shopping, turnpike/interstate, town, and railroad; Private paved road frontage; Neighborhood setting

Interior

  • Kitchen: Microwave; Gas range; Refrigerator
  • Bedrooms: Bedroom 1 (first floor); Bedroom 2 (first floor)
  • Flooring: Vinyl
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating with blowers
  • Interior features: First-floor bedroom(s); Bathtub; Shower; Furnished; Storm door(s); Double-pane windows; Cable and internet access
  • Laundry & utility: Coin laundry

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏗️ New construction. The $133,000 list price is a builder figure, so every metric below is computed on the value from comparable previous sales — $50,952.

What this means for you Summary

Snapshot

  • This is a 2-bed/1.0-bath manufactured listed at $133k.

Deal economics

  • At list price, monthly cash flow is $713 ($9k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $133k).
  • Recommended offer: $131k (1.5% below list) — sets the bar for market timing.

Location & tenants

  • Location reads: area grade D — affects rentability + tenant quality, not the cash-flow math above.
  • Wells-Ogunquit CSD (rural): math 87% / reading 90% proficiency, ranked #32 of 112 in ME (top 29%) — strong family-tenant draw, lease renewals of 3-5y typical; only 17% free/reduced lunch — higher-income household profile.
  • Market conditions: 267 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 $352 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $14k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 21 days — a 2% lower offer ($131k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: HOA is 33% of rent.
  • Climate carrying-cost: major wind risk, 56% chance of damaging wind over 30y — expect insurance premiums to compound above CPI over the hold.
Recommended offer $131,005 (1.5% below list)

Questions for the listing agent

  1. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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.
  5. 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.
  6. 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
4.59%
Cap rate
23.10%
Cash-on-cash
60.01%
DSCR
3.67
GRM
1.8

CMA / ARV

ARV (on-the-fly)
$50,952
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
150 Chapel Rd #58 0.00mi 2/1.0 616 (+6%) 8mo $15,000 $24 82
150 Chapel Rd #11 0.00mi 1/1.0 (-1) 584 (+1%) 15mo $10,000 $17 81
150 Chapel Rd #211 0.00mi 2/1.0 604 (+4%) 14mo $75,000 $124 81
150 Chapel Rd #109 0.00mi 2/1.0 616 (+6%) 12mo $65,000 $106 80
150 Chapel Rd #515 0.00mi 1/1.0 (-1) 548 (-5%) 13mo $50,000 $91 75
150 Chapel Rd #106 0.00mi 1/1.0 (-1) 588 (+2%) 21mo $25,900 $44 75
150 Chapel Rd #59 0.00mi 1/1.0 (-1) 552 (-5%) 15mo $35,000 $63 75
150 Chapel Rd #33 0.00mi 2/1.0 661 (+14%) 3mo $109,500 $166 74
150 Chapel Rd #609 0.00mi 2/1.0 656 (+13%) 14mo $34,000 $52 66
150 Chapel Rd #520 0.00mi 1/1.0 (-1) 648 (+12%) 13mo $59,900 $92 65
150 Chapel Rd #813 0.00mi 2/1.0 512 (-12%) 21mo $45,000 $88 63
150 Chapel Rd #721 0.00mi 2/1.0 650 (+12%) 22mo $15,000 $23 61

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
59.2%
Equity multiple
3.64×
Total profit
$37,698
Equity at exit
$7,597
10-year hold
IRR
64.0%
Equity multiple
7.55×
Total profit
$93,430
Equity at exit
$4,405

Cash invested: $14,267 (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 04090

Home prices YoY
-20.0%
Active inventory
267
Price-to-rent
4.7×

Monthly cashflow live

Estimated rent
$2,337 medium interval (Pro) →
Mortgage (P&I)
$267
Tax est. 1.5%
$64 /mo · $764/yr
Insurance
$21
HOA
$781
Vacancy / Maint / Mgmt
$491
Net cashflow
$713

Break-even live

Break-even rent $1,434
Max offer price $50,952
Occupancy floor 64%

Sensitivity live

Price -10% $749 -5% $731 +0% $713 +5% $696 +10% $678
Rent -10% $529 -5% $621 +0% $713 +5% $806 +10% $898
Rate -1.0pp $739 -0.5pp $726 base $713 +0.5pp $700 +1.0pp $687

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
$12,738
Closing costs
$1,529
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.

HOA detail

Monthly dues
$781 · $9,372/yr
Likely covers
poolgym

Listing history 17 events

  1. 2026-06-18
    days on market $133,000 Active 21 DOM
  2. 2026-06-17
    days on market $133,000 Active 20 DOM
  3. 2026-06-16
    days on market $133,000 Active 19 DOM
  4. 2026-06-15
    days on market $133,000 Active 18 DOM
  5. 2026-06-14
    days on market $133,000 Active 16 DOM
  6. 2026-06-13
    days on market $133,000 Active 15 DOM
  7. 2026-06-10
    days on market $133,000 Active 13 DOM
  8. 2026-06-09
    days on market $133,000 Active 12 DOM
  9. 2026-06-08
    days on market $133,000 Active 11 DOM
  10. 2026-06-07
    days on market $133,000 Active 10 DOM
  11. 2026-06-05
    days on market $133,000 Active 7 DOM
  12. 2026-06-03
    days on market $133,000 Active 6 DOM
  13. 2026-06-02
    days on market $133,000 Active 5 DOM
  14. 2026-06-01
    days on market $133,000 Active 4 DOM
  15. 2026-05-31
    days on market $133,000 Active 3 DOM
  16. 2026-05-30
    days on market $133,000 Active 2 DOM
  17. 2026-05-28
    listed $133,000 Active

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X · 0% chance over 30 yrs
  • 🔥 Wildfire 2/10 Low
  • 🌡 Heat 4/10 Moderate 6 d/yr ≥87°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 56% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 2 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
$28,049
− Mortgage interest
−$2,854
− Property taxes
−$764
− Insurance
−$255
− Repairs & maintenance
−$2,244
− Management
−$2,244
− HOA
−$9,372
− Depreciation
−$1,482
Taxable income
$8,834
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,120
After-tax cash flow
$6,441/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
Wells-Ogunquit CSD
NCES district ID
2313490
Math proficiency
87% ▲ 42.00%
Reading proficiency
90% ▲ 26.00%
Median HH income
$61,341
Composite
75.79/100
National rank
#125
State rank
#32 of 112 in ME

Livability — Wells

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

Census & demographics

Population (ZIP)
11,544

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 (89%)
Race & ethnicity
White 89% Two or more races 5% Black 3% Asian 1%
Common ancestry
Lithuanian 11% Romanian 3% Slovak 3%
Foreign-born
5% · Canada, China
Languages at home
94% English-only · Other Indo-European 1% French/Haitian/Cajun 1% Other Asian/Pacific 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
▼ -103.52%
Current HPI
413.9951
Rent YoY
Metro
State GDP YoY
F500 in state
0

Price history

1 event — show timeline
  • 2026-05-28 Listed $133,000 MREIS

Property tax history

+4.6%/yr

Latest (2024): $162 · +2.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…