4 bd · 2.0 ba ·
1,632 sqft ·
Built 1945
· MultiFamily
· Active
· 93 DOM
Cashflow @ list (25.0% down · 7.5%)
Estimated rent
$2,914/mo
Mortgage (P&I)
−$1,232
Tax + insurance
−$292
HOA
−$0
Vac / Maint / Mgmt
−$612
Net cashflow
$777/mo
Annual
$9,327/yr
Cap rate
10.26%
Cash-on-cash
14.18%
DSCR
1.63
1% rule
1.24%
Cash to close
$65,800
Investor read
This is a 2 × 2-bed/1.0-bath units multifamily listed at $235k.
At list price, monthly cash flow is $777 ($9k/yr) — positive. Per door: $389/mo.
The deal already cash-flows at list — no discount required.
Meets the 1% rule at list price ($3k rent vs $235k).
It's been on market 93 days — a 9% lower offer ($214k) is reasonable based on typical stale-listing flexibility.
Recommended offer: $214k (9.0% below list) — sets the bar for market timing.
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.
Location reads 83/100 on livability (#10 in ME, #937 nationally) — a professional / high-income tenant draw. Strengths: cost of living A+, health & safety A+, crime A; Watch: employment D+.
Winslow Schools (town): math 81% / reading 87% proficiency, ranked #61 of 112 in ME (top 54%) — strong family-tenant draw, lease renewals of 3-5y typical.
Watch-outs: built in 1945 — expect roof / HVAC / electrical / plumbing capex.
Market conditions: Rents rising fast (+6.3%/yr); 42 active listings in the ZIP; 460 units permitted in Kennebec County in 2024 (0 in 5+ unit buildings).
Kennebec County population projected at -17% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
3 sale attempts since 8y ago; this cycle's ask has dropped $25k (10%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Current owner paid $85k; list at $235k implies a 176% gain — meaningful room to come down on a strong offer.
At projected returns (-3.0% appreciation + 6.3% rent growth), your $66k cash investment doubles in ~7 years — after that, you're playing with house money.
Cap rate 10.3% vs local median 3.8% in Winslow — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.
At $2,914/mo this rent would consume 61% of the median local household income ($57k/yr) (locally 1102% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.
Questions for listing agent
It's been on market 93 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
Built in 1945 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
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.
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.
CashFlowRE · CFR-M48VP48BR78NJ1
· Data 1 week agocashflowre.app · 2026-05-29