CashFlowRE
Sign in Sign up
66 Main St
C- Composite 51.1
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 +15.8/30.0
  • ARV discount +7.5/15.0
  • Appreciation +5.9/10.0
  • Schools +5.0/10.0
  • DSCR +4.9/10.0
  • Livability +3.8/5.0
  • 1% rule +3.3/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$149,900

66 Main St · Limestone, ME 04750
2 bd · 1.5 ba · 1,300 sqft · Other · 57 Days on market
8,712 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This warm and cozy home has a very comfortable feeling from the time you step through the door. Home is in good condition and has seen many recent improvements over the last several years. There are endless possibilities with the upstairs with all the space available. Nice screened in porch for sitting outside and having no bugs, nice back yard for play area, a garden or fire pit to enjoy the nice Maine evenings. Check this home out today.

Key facts

  • Two-story home
  • Built-in cabinets
  • 3-season porch

Tags

TWO-STORY HOME3-SEASON PORCHBUILT-IN CABINETSTRADITIONAL CRAFTSMANSHIP

Property features AI

Exterior

  • Parking: Detached garage with auto door opener; Space for 2 cars; On-site gravel parking (1–4 spaces)
  • Utilities: Public water; Public sewer; Electric service with circuit breakers; Oil water heater
  • Home design: Single family residence; Entry and main living on first floor, bedrooms on second floor; Property facing direction not specified
  • Construction: Vinyl siding with wood frame construction; Metal roof; Block and stone foundation; Year built listed as 999 (public record)
  • Exterior features: Screened porch; Well-landscaped yard; Rolling/sloping lot; Sidewalks; Intown location; Paved road access

Interior

  • Kitchen: Breakfast nook; Refrigerator; Gas range; Dishwasher
  • Bedrooms: Bedroom 1 on second level with built-ins and closet; Bedroom 2 on second level with closet; Bedroom 3 on second level
  • Flooring: Wood flooring; Laminate flooring
  • Bathrooms: 1 full bathroom; 1 half bathroom
  • Heating & cooling: Heat pump for heating and cooling; Forced air heating
  • Interior features: Shower; Built-in shelving/units in den and primary bedroom; Internet access available; Negotiable furnished status
  • Laundry & utility: Main-level / 1st-floor laundry; Dryer

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/1.5-bath other listed at $150k.

Deal economics

  • At list price, monthly cash flow is $69 ($831/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $124k (17.2% below list).
  • Recommended offer: $124k (17.2% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 75/100 on livability (#36 in ME, #3,831 nationally) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: amenities F, commute F, employment F.
  • Market conditions: 27 active listings in the ZIP; 112 units permitted in Aroostook County in 2024 (45 in 5+ unit buildings).

Forward outlook

  • In year one you build about $4k of equity ($1k loan paydown + $3k appreciation (1.7% local appreciation)).
  • Aroostook County population projected at -33% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (1.7% appreciation + 3.0% rent growth), your $42k cash investment doubles in ~8 years — after that, you're playing with house money.
  • By year 9, paydown + projected appreciation supports a ~$32k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 57 days — a 3% lower offer ($145k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 25y 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 $119k; 26% above their basis — modest negotiation headroom, anchor on the comps not their cost.
Recommended offer $124,138 (17.2% below list)

Questions for the listing agent

  1. It's been on market 57 days. Have you received any prior offers? Is the seller open to a 17% concession, seller financing, or rate buy-down credit?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. Schools are B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  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
0.83%
Cap rate
6.85%
Cash-on-cash
1.98%
DSCR
1.09
GRM
10.1

CMA / ARV

No comps found within radius.

Projected returns pro-forma

1.73% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
5.7%
Equity multiple
1.30×
Total profit
$12,595
Equity at exit
$56,958
10-year hold
IRR
9.3%
Equity multiple
2.23×
Total profit
$51,468
Equity at exit
$80,388

Cash invested: $41,972 (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 04750

Home prices YoY
1.0%
Active inventory
27
Price-to-rent
10.1×

Monthly cashflow live

Estimated rent
$1,241 medium interval (Pro) →
Mortgage (P&I)
$786
Tax from tax record
$63 /mo · $754/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$261
Net cashflow
$69

Break-even live

Break-even rent $1,154
Max offer price $149,900
Occupancy floor 89%

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
$37,475
Closing costs
$4,497
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 22 events

  1. 2026-06-18
    days on market $149,900 Active 57 DOM
  2. 2026-06-17
    days on market $149,900 Active 56 DOM
  3. 2026-06-16
    days on market $149,900 Active 55 DOM
  4. 2026-06-15
    days on market $149,900 Active 54 DOM
  5. 2026-06-13
    days on market $149,900 Active 52 DOM
  6. 2026-06-12
    days on market $149,900 Active 51 DOM
  7. 2026-06-09
    days on market $149,900 Active 48 DOM
  8. 2026-06-08
    days on market $149,900 Active 47 DOM
  9. 2026-06-07
    days on market $149,900 Active 46 DOM
  10. 2026-06-07
    days on market $149,900 Active 45 DOM
  11. 2026-06-04
    days on market $149,900 Active 42 DOM
  12. 2026-06-02
    days on market $149,900 Active 41 DOM
  13. 2026-06-01
    days on market $149,900 Active 40 DOM
  14. 2026-05-31
    days on market $149,900 Active 39 DOM
  15. 2026-05-31
    days on market $149,900 Active 38 DOM
  16. 2026-04-22
    listed $149,900 Active
  17. 2022-12-09
    soldstatus $119,000 Closed 443-char remark
    Show marketing remark (443 chars)

    This warm and cozy home has a very comfortable feeling from the time you step through the door. Home is in good condition and has seen many recent improvements over the last several years. There are endless possibilities with the upstairs with all the space available. Nice screened in porch for sitting outside and having no bugs, nice back yard for play area, a garden or fire pit to enjoy the nice Maine evenings. Check this home out today.

  18. 2022-12-05
    status Pending 443-char remark
    Show marketing remark (443 chars)

    This warm and cozy home has a very comfortable feeling from the time you step through the door. Home is in good condition and has seen many recent improvements over the last several years. There are endless possibilities with the upstairs with all the space available. Nice screened in porch for sitting outside and having no bugs, nice back yard for play area, a garden or fire pit to enjoy the nice Maine evenings. Check this home out today.

  19. 2022-12-02
    status Active 443-char remark
    Show marketing remark (443 chars)

    This warm and cozy home has a very comfortable feeling from the time you step through the door. Home is in good condition and has seen many recent improvements over the last several years. There are endless possibilities with the upstairs with all the space available. Nice screened in porch for sitting outside and having no bugs, nice back yard for play area, a garden or fire pit to enjoy the nice Maine evenings. Check this home out today.

  20. 2022-11-02
    historical Active Under Contract 443-char remark
    Show marketing remark (443 chars)

    This warm and cozy home has a very comfortable feeling from the time you step through the door. Home is in good condition and has seen many recent improvements over the last several years. There are endless possibilities with the upstairs with all the space available. Nice screened in porch for sitting outside and having no bugs, nice back yard for play area, a garden or fire pit to enjoy the nice Maine evenings. Check this home out today.

  21. 2022-09-30
    listed $129,000 Active 443-char remark
    Show marketing remark (443 chars)

    This warm and cozy home has a very comfortable feeling from the time you step through the door. Home is in good condition and has seen many recent improvements over the last several years. There are endless possibilities with the upstairs with all the space available. Nice screened in porch for sitting outside and having no bugs, nice back yard for play area, a garden or fire pit to enjoy the nice Maine evenings. Check this home out today.

  22. 2001-07-13
    listed $44,900

ⓘ 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
$754 · $63/mo
Projected year-2 tax
$1,396 · $116/mo
Expected delta
+$642/yr (+$54/mo · 85.1%)

ⓘ 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 ≥86°F today · 14 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 11% 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
$14,897
− Mortgage interest
−$8,397
− Property taxes
−$754
− Insurance
−$750
− Repairs & maintenance
−$1,192
− Management
−$1,192
− Depreciation
−$4,361
Taxable loss
−$1,748
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$420
After-tax cash flow
$1,251/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)

No district data.

Livability — Limestone

Score
75/100
State rank
#36
US rank
#3831

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Limestone, ME
Population (ZIP)
1,828

Population outlook (Aroostook County) Hauer SSP2

Today (2025)
61,905 people
By 2030
57,815 · -6.6%
By 2040
49,240 · -20.5%
By 2050
41,386 · -33.1%
By 2075
27,664 · -55.3%
By 2100
18,974 · -69.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (91%)
Race & ethnicity
White 91% Native American 4% Two or more races 3%
Common ancestry
Lithuanian 24% Slovak 6% German 2%
Foreign-born
5% · Canada, China
Languages at home
91% English-only · French/Haitian/Cajun 5% Arabic 2%

Political lean MEDSL · Aroostook

2024 margin
Strong R (+26.2) · D 36.2% · R 62.4% · Other 1.4%
2008→2024 swing
-35.8pp toward R · 2008: 9.6pp · 2024: -26.2pp
All cycles
2024: R+26.2 2020: R+19.9 2016: R+17.3 2012: D+7.7 2008: D+9.6

Not yet ingested

Civics

Market trends

HPI YoY
▲ 1.73%
Current HPI
170.0936
Rent YoY
Metro
State GDP YoY
F500 in state
0

Price history

+233.9% since first listed
7 events — show timeline
  • 2026-04-22 Listed $149,900 MREIS
  • 2022-12-09 Sold (MLS) $119,000 MREIS
  • 2022-12-05 Pending MREIS
  • 2022-12-02 Relisted MREIS
  • 2022-11-02 Contingent MREIS
  • 2022-09-30 Listed $129,000 MREIS
  • 2001-07-13 Listed $44,900 MREIS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…