CashFlowRE
Sign in Sign up
10 Seacoast Ln
D Composite 44.07
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).

  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • Schools +8.6/10.0
  • Condition / age +4.0/5.0
  • Rent growth +3.7/5.0
  • Livability +3.4/5.0
  • Appreciation +2.5/10.0
  • Cash flow +0.6/30.0
  • DSCR +0.0/10.0
  • Manufactured-home adj. -3.8

$70,000

10 Seacoast Ln · Old Orchard Beach, ME 04064
2 bd · 1.0 ba · 700 sqft · Manufactured · 148 Days on market
Manufactured home Built 2016 Good condition $100/sqft · 29% below area Est $99k · 29% under $906/mo HOA · 66% of rent

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

Listing remarks

The way life should be!! Come enjoy 6 months each year in the Seacoast Resort community! This mobile is a 2016 Kropf Park model that has been beautifully maintained. Inside the unit is an open concept living/kitchen/dining area , a full bath and a bedroom. Attached is a glassed in living space, set on a concrete slab, that offers a second bedroom and another sitting area. There is a cozy electric fireplace for the cool evenings and the AC will keep you comfortable on the hot days. The deck adds 215 sq ft of outdoor living space. Has an irrigation system to keep the landscape happy.

Key facts

  • Hot tub
  • Fire pit
  • Irrigation system

Tags

GLASSED IN LIVING SPACE215 SQ FT OUTDOOR LIVING SPACEIRRIGATION SYSTEMPOOLHOT TUBFIRE PIT

Neighborhood map

Property Rental comp Retail Costco Walmart Transit Schools Stadiums Fortune 500 · Circle radius: 6.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 2-bed/1.0-bath manufactured listed at $70k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $-300 ($-4k/yr) — negative.
  • To cash-flow at today's rent, offer at most $27k (62.1% below list).
  • Meets the 1% rule at list price ($1k rent vs $70k).
  • Recommended offer: $27k (62.1% below list) — sets the bar for cash-flow.
  • Cap rate 1.1% vs local median 2.0% in Old Orchard Beach — below-typical yield; the buyer is paying a premium for something (appreciation thesis, condition, location) that the cap rate doesn't capture.

Location & tenants

  • Location reads 68/100 on livability (#88 in ME) — a middle-class / working-renter tenant base. Strengths: crime A+, housing A+, cost of living B+; Watch: amenities F, commute F, health & safety F.
  • RSU 23 (suburban): math 78% / reading 80% proficiency, ranked #87 of 112 in ME (top 78%) — strong family-tenant draw, lease renewals of 3-5y typical.
  • Zoned schools: Jameson Elementary School (184 students, 41% FRL); Loranger Memorial School (math 77% / reading 78%, grade A+, #73 of 85 statewide, top 87%, 279 students, 42% FRL); Old Orchard Beach High School (math 95% / reading 95%, grade A+, #12 of 108 statewide, top 15%, 203 students, 35% FRL) — zoned schools at 39% FRL track the district average.
  • Market conditions: Rents rising fast (+4.9%/yr); 277 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 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 $484 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 148 days — a 12% lower offer ($62k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: HOA is 66% of rent.
  • Climate carrying-cost: major wind risk, 57% chance of damaging wind over 30y — expect insurance premiums to compound above CPI over the hold.
Recommended offer $26,531 (62.1% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 148 days. Have you received any prior offers? Is the seller open to a 62% concession, seller financing, or rate buy-down credit?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  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. 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?
  7. 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?
  8. 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.
  9. 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.
  10. 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
1.97%
Cap rate
1.14%
Cash-on-cash
-18.39%
DSCR
0.18
GRM
4.2

CMA / ARV

ARV (median comp)
$99,000
List price
$70,000
Delta
-29.29%
Verdict
UNDERPRICED
Comps
1 within 2.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1 Seacoast Ln #50 0.20mi 2/1.0 706 (+1%) 2mo $99,000 $140 87
135 Portland Ave #503 0.53mi 1/1.0 (-1) 715 (+2%) 3mo $275,000 $385 65
135 Portland Ave #203 0.53mi 1/1.0 (-1) 715 (+2%) 10mo $304,000 $425 58
1 Boisvert St #2 1.36mi 1/1.0 (-1) 720 (+3%) 6mo $520,000 $722 50
2 Wintergreen St 1.37mi 2/1.0 653 (-7%) 5mo $500,000 $766 50
20 Carll Ave 1.29mi 2/1.0 672 (-4%) 11mo $390,000 $580 49
191 E Grand Ave #305 0.96mi 1/1.0 (-1) 640 (-9%) 3mo $475,000 $742 43
191 E Grand Ave #405 0.96mi 1/1.0 (-1) 640 (-9%) 3mo $500,000 $781 43
1 Boisvert St #8 1.36mi 1/1.0 (-1) 645 (-8%) 7mo $486,000 $753 41
191 E Grand Ave #504 0.96mi 1/1.0 (-1) 640 (-9%) 11mo $381,000 $595 37
165 E Grand Ave #6 0.99mi 2/2.0 812 (+16%) 1mo $535,000 $659 35
165 East Grand Ave Unit 5-6 0.99mi 2/2.0 812 (+16%) 4mo $410,000 $505 33

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 · 4.93% rent growth · sell at horizon

5-year hold
IRR
-42.2%
Equity multiple
-0.39×
Total profit
$-27,169
Equity at exit
$10,437
10-year hold
IRR
-28.6%
Equity multiple
-0.75×
Total profit
$-34,299
Equity at exit
$6,052

Cash invested: $19,600 (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.
Buyer's market Market conditions within 1.0 mi — comparable homes for sale

Active competition Active MLS

For sale now
9 active · 1 under contract
Months of supply
54.0 mo (2%/mo absorbed)
Median asking
$90,000 ($143/sqft)
Median days on market
121 d
This list price
22% of active listings are priced below it
ARV vs active asking
-0.9% vs current asking $/sqft

Closed sales set the value; these active listings set current market conditions and a practical price ceiling.

ZIP-level market 04064

Home prices YoY
-11.6%
Rents YoY
4.9%
Active inventory
277
Price-to-rent
4.2×

Monthly cashflow live

Estimated rent
$1,379 medium interval (Pro) →
Mortgage (P&I)
$367
Tax est. 1.5%
$88 /mo · $1,050/yr
Insurance
$29
HOA
$906
Lot rent leased land?
$0
Vacancy / Maint / Mgmt
$290
Net cashflow
$-300

Break-even live

Break-even rent $1,759
Max offer price $26,531
Occupancy floor

Sensitivity live

Price -10% $-252 -5% $-276 +0% $-300 +5% $-325 +10% $-349
Rent -10% $-409 -5% $-355 +0% $-300 +5% $-246 +10% $-191
Rate -1.0pp $-265 -0.5pp $-283 base $-300 +0.5pp $-319 +1.0pp $-337

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
$17,500
Closing costs
$2,100
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Rent comps 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
44 E Grand Ave Unit 468 Old Orchard Beach, ME 1.0 1.0 600 $1,395 $2.33 0d 1 1.33mi
1 Boisvert St Old Orchard Beach, ME 1.0 1.0 720 $1,600 $2.22 0d 1 1.36mi

Property features AI

Finance

Other
Located in Seacoast Resort subdivision
Financial info
Land lease on the property
HOA & community
Association presentAnnual association feePets allowed without restrictionsCommunity clubhouse

Exterior

Parking
On-site paved parking with 1–4 spaces
Utilities
Public sewerPublic (seasonal) waterElectric with circuit breakersElectric water heater
Home design
Mobile home (single wide)One storyBuilt in 2016Facing information not provided
Construction
Vinyl sidingShingle roofSlab foundation
Exterior features
Glass-enclosed patio/porchShed(s)Level lotNear golf courseNear public beachIrrigation systemPaved road access

Interior

Kitchen
RefrigeratorMicrowaveGas range
Bedrooms
Bedroom 1 on the first floorBedroom 2 on the first floor
Flooring
Laminate flooring
Bathrooms
1 full bathroom
Heating & cooling
Forced air heatingDirect vent furnaceCentral air conditioning
Interior features
First-floor bedroomFurnishedCable available

HOA detail $906/mo · $10,872/yr

Likely covers
electric

Listing history 50 events

  1. 2026-09-24
    days on market $70,000 Active 148 DOM
  2. 2026-09-24
    days on market $70,000 Active 147 DOM
  3. 2026-09-22
    days on market $70,000 Active 146 DOM
  4. 2026-09-21
    days on market $70,000 Active 145 DOM
  5. 2026-09-20
    days on market $70,000 Active 144 DOM
  6. 2026-09-18
    days on market $70,000 Active 142 DOM
  7. 2026-09-17
    days on market $70,000 Active 141 DOM
  8. 2026-09-16
    days on market $70,000 Active 140 DOM
  9. 2026-09-15
    days on market $70,000 Active 139 DOM
  10. 2026-09-14
    days on market $70,000 Active 138 DOM
  11. 2026-09-13
    days on market $70,000 Active 137 DOM
  12. 2026-09-12
    days on market $70,000 Active 136 DOM
  13. 2026-09-11
    days on market $70,000 Active 135 DOM
  14. 2026-09-05
    days on market $70,000 Active 129 DOM
  15. 2026-09-04
    days on market $70,000 Active 128 DOM
  16. 2026-09-03
    days on market $70,000 Active 127 DOM
  17. 2026-08-31
    days on market $70,000 Active 124 DOM
  18. 2026-08-30
    days on market $70,000 Active 123 DOM
  19. 2026-08-29
    days on market $70,000 Active 122 DOM
  20. 2026-08-28
    days on market $70,000 Active 121 DOM
  21. 2026-08-27
    days on market $70,000 Active 120 DOM
  22. 2026-08-25
    days on market $70,000 Active 118 DOM
  23. 2026-08-24
    days on market $70,000 Active 117 DOM
  24. 2026-08-23
    days on market $70,000 Active 116 DOM
  25. 2026-08-22
    days on market $70,000 Active 115 DOM
  26. 2026-08-21
    days on market $70,000 Active 114 DOM
  27. 2026-08-20
    days on market $70,000 Active 113 DOM
  28. 2026-08-19
    days on market $70,000 Active 112 DOM
  29. 2026-08-18
    days on market $70,000 Active 111 DOM
  30. 2026-08-17
    days on market $70,000 Active 110 DOM
  31. 2026-08-16
    days on market $70,000 Active 109 DOM
  32. 2026-08-15
    days on market $70,000 Active 108 DOM
  33. 2026-08-15
    days on market $70,000 Active 107 DOM
  34. 2026-08-13
    days on market $70,000 Active 106 DOM
  35. 2026-08-12
    days on market $70,000 Active 105 DOM
  36. 2026-08-11
    days on market $70,000 Active 104 DOM
  37. 2026-08-10
    days on market $70,000 Active 103 DOM
  38. 2026-08-09
    days on market $70,000 Active 102 DOM
  39. 2026-08-08
    days on market $70,000 Active 101 DOM
  40. 2026-08-07
    days on market $70,000 Active 100 DOM
  41. 2026-08-06
    days on market $70,000 Active 99 DOM
  42. 2026-08-05
    days on market $70,000 Active 98 DOM
  43. 2026-08-04
    days on market $70,000 Active 97 DOM
  44. 2026-08-03
    days on market $70,000 Active 96 DOM
  45. 2026-07-31
    days on market $70,000 Active 93 DOM
  46. 2026-07-29
    days on market $70,000 Active 91 DOM
  47. 2026-07-27
    days on market $70,000 Active 89 DOM
  48. 2026-07-25
    days on market $70,000 Active 87 DOM
  49. 2026-07-23
    days on market $70,000 Active 85 DOM
  50. 2026-07-22
    days on market $70,000 Active 84 DOM

ⓘ 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 1/10 Low
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥89°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 57% 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
$16,547
− Mortgage interest
−$3,921
− Property taxes
−$1,050
− Insurance
−$350
− Repairs & maintenance
−$1,324
− Management
−$1,324
− HOA
−$10,872
− Depreciation
−$2,036
Taxable loss
−$4,330
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,039
After-tax cash flow
$-2,566/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.

Condition & rehab AI · 12 photos

Good 80/100 Cosmetic rehab Est. rehab $3,500–$10,500 screening

This mobile home is in good condition with fresh paint and well-maintained landscaping, making it a solid investment with potential for value increase through minor cosmetic improvements.

Value-add opportunities

  • Both Paint exterior — Fresh paint enhances curb appeal and can increase both resale and rental value.
  • Both Clean gutters — Clean gutters prevent water damage and improve the home's appearance, benefiting both resale and rental value.

ⓘ Rehab cost is a screening estimate — Cosmetic scope × the home's square footage at US $/sqft rules of thumb (the same model as the Flip Finder). Get contractor quotes + a written scope before underwriting.

A Composite school gradezoned avg 86/100

Zoned Schools

Elementary Jameson Elementary School Middle Loranger Memorial School A+ ME #73/85 Nat'l #380/14,009 High Old Orchard Beach High School A+ ME #12/108 Nat'l #116/17,239

Schools (NCES district)

District
RSU 23
NCES district ID
2314784
Math proficiency
78% ▲ 51.00%
Reading proficiency
80% ▲ 27.00%
Median HH income
$49,630
Composite
66.79/100
National rank
#406
State rank
#87 of 112 in ME
C Composite livability gradescore 68/100

Livability — Old Orchard Beach

Score
68/100
State rank
#88
US rank
#9943

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Old Orchard Beach, ME
County
York County · 209,961 people
City population
8,632
Metro
Portland-South Portland, ME
Population (ZIP)
8,632
Household income
$59,887
Rent vs Own
31.1% rent · 68.9% own
Severe rent burden
14% of renters

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 (90%)
Race & ethnicity
White 90% Two or more races 6% Hispanic / Latino 3% Black 1% Native American 1%
Common ancestry
Lithuanian 9% Slovak 7% Romanian 3%
Foreign-born
6% · Canada
Languages at home
91% English-only · French/Haitian/Cajun 6% Russian/Polish/Slavic 1% Other Indo-European 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

Price history

1 event — show timeline
  • 2026-04-29 Listed $70,000 MREIS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…