12 bd · 11.2 ba ·
2,836 sqft ·
Built 1900
· MultiFamily
· Active
· 219 DOM
Cashflow @ list (25.0% down · 7.5%)
Estimated rent
$6,849/mo
Mortgage (P&I)
−$3,666
Tax + insurance
−$772
HOA
−$0
Vac / Maint / Mgmt
−$1,438
Net cashflow
$974/mo
Annual
$11,683/yr
Cap rate
7.96%
Cash-on-cash
5.97%
DSCR
1.27
1% rule
0.98%
Cash to close
$195,720
Investor read
This is a 4 × 3-bed/2.8-bath units multifamily listed at $699k.
At list price, monthly cash flow is $974 ($12k/yr) — positive. Per door: $243/mo.
The deal already cash-flows at list — no discount required.
To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $685k (2.0% below list).
It's been on market 219 days — a 12% lower offer ($615k) is reasonable based on typical stale-listing flexibility.
Recommended offer: $615k (12.0% below list) — sets the bar for market timing.
Local home prices are declining (-3.0%/yr); year-one equity from $5k of loan paydown is wiped out by about $21k of value loss. Plan a longer hold.
Location reads: area grade C — affects rentability + tenant quality, not the cash-flow math above.
Trenton Public Schools (rural): math 35% / reading 60% proficiency, ranked #66 of 185 in ME (top 36%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
Watch-outs: built in 1900 — expect roof / HVAC / electrical / plumbing capex.
Market conditions: 152 active listings in the ZIP; 270 units permitted in Hancock County in 2024 (0 in 5+ unit buildings).
Hancock County population projected at -14% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
Climate carrying-cost: major wind risk, 57% chance of damaging wind over 30y — expect insurance premiums to compound above CPI over the hold.
Questions for listing agent
It's been on market 219 days. Have you received any prior offers? Is the seller open to a 12% 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 1900 — 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-MP195AE3S38MBE
· Data 1 day agocashflowre.app · 2026-05-29