CashFlowRE
Sign in Sign up
90 Pondview St Fourplex
C- Composite 54.3
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 +17.6/30.0
  • ARV discount +7.5/15.0
  • Appreciation +5.9/10.0
  • DSCR +5.5/10.0
  • Schools +5.0/10.0
  • 1% rule +4.0/10.0
  • Livability +3.8/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$140,000

90 Pondview St · Limestone, ME 04750
8 bd · 4.0 ba · 0 sqft · MultiFamily public records · 142 Days on market
0.80 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 4 units. confirmed

Listing remarks

Investment opportunity with this four unit multi-family. Great rental history and close to Loring Commerce Centre.

Key facts

  • Rental history
  • 0.8 acre lot
  • Garage

Tags

FOUR UNIT MULTI-FAMILYRENTAL HISTORY

Property features AI

Finance

  • Other: Annual tax information available (not included per instructions)
  • Financial info: Property configured as a 4-unit building; Gross income reported at $41,880; Operating expenses reported at $32,000; Unit rents shown: $1,000, $1,000, $640, $850

Exterior

  • Parking: Detached 1-car garage; Additional detached vehicle storage; On-site gravel parking for 5–10 vehicles; Off-street parking available
  • Utilities: Public water; Public sewer; Utilities currently on
  • Home design: Multi-level building; Residential zoning
  • Construction: Vinyl siding and wood frame construction; Stone and concrete perimeter foundation; Pitched metal roof; Building area approximately 2,700 sq. ft.; Year built not specified
  • Exterior features: Paved road access; Detached garage and vehicle storage; Gravel on-site parking and off-street parking; 5–10 parking spaces on site; Interior lot

Interior

  • Kitchen: Refrigerators included in each unit
  • Bedrooms: Unit A: 2 bedrooms (first level); Unit B: 3 bedrooms (first level); Unit C: 1 bedroom (first level); Unit D: 2 bedrooms (first level)
  • Flooring: Wood flooring; Vinyl flooring; Laminate flooring; Carpet
  • Bathrooms: Four full bathrooms (total for the building)
  • Heating & cooling: Forced air heating; Circuit breaker electrical system
  • Interior features: Open, level lot setting near town in a neighborhood; Unfinished basement with exterior-only entry
  • Laundry & utility: On-demand water heater; Dedicated electric meters for each unit

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 8-bed/4.0-bath multifamily listed at $140k.

Deal economics

  • At list price, monthly cash flow is $111 ($1k/yr) — positive. Per door: $28/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 $127k (9.6% below list).
  • Recommended offer: $123k (12.0% below list) — sets the bar for market timing.

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 $3k of equity ($968 loan paydown + $2k 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 $39k cash investment doubles in ~7 years — after that, you're playing with house money.
  • By year 10, paydown + projected appreciation supports a ~$34k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 142 days — a 12% lower offer ($123k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts 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.
Recommended offer $123,200 (12.0% below list)

Questions for the listing agent

  1. It's been on market 142 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  3. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  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 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?
  7. 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.
  8. 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.
  9. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
0.90%
Cap rate
7.25%
Cash-on-cash
3.40%
DSCR
1.15
GRM
9.2

CMA / ARV

No comps found within radius.

Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
5 Burleigh Ave 0.61mi 8/4.0 3,100 16mo $127,500 $41 46
47 Main St 0.56mi 8/5.0 3,760 21mo $170,000 $45 40

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

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

5-year hold
IRR
7.1%
Equity multiple
1.38×
Total profit
$14,743
Equity at exit
$53,196
10-year hold
IRR
10.6%
Equity multiple
2.39×
Total profit
$54,569
Equity at exit
$75,078

Cash invested: $39,200 (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
9.2×

Monthly cashflow live

Estimated rent
$1,265 medium interval (Pro) →
Mortgage (P&I)
$734
Tax from tax record
$96 /mo · $1,153/yr
Insurance
$58
HOA
$0
Vacancy / Maint / Mgmt
$266
Net cashflow
$111

Break-even live

Break-even rent $1,125
Max offer price $140,000
Occupancy floor 86%

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
$35,000
Closing costs
$4,200
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 25 events

  1. 2026-06-18
    days on market $140,000 Active 142 DOM
  2. 2026-06-17
    days on market $140,000 Active 141 DOM
  3. 2026-06-16
    days on market $140,000 Active 140 DOM
  4. 2026-06-15
    days on market $140,000 Active 139 DOM
  5. 2026-06-13
    days on market $140,000 Active 137 DOM
  6. 2026-06-12
    days on market $140,000 Active 136 DOM
  7. 2026-06-09
    days on market $140,000 Active 133 DOM
  8. 2026-06-08
    days on market $140,000 Active 132 DOM
  9. 2026-06-07
    days on market $140,000 Active 131 DOM
  10. 2026-06-07
    days on market $140,000 Active 130 DOM
  11. 2026-06-04
    days on market $140,000 Active 127 DOM
  12. 2026-06-02
    days on market $140,000 Active 126 DOM
  13. 2026-06-01
    days on market $140,000 Active 125 DOM
  14. 2026-05-31
    days on market $140,000 Active 124 DOM
  15. 2026-05-31
    days on market $140,000 Active 123 DOM
  16. 2026-01-27
    listed $140,000 Active
  17. 2025-02-26
    historical $850
  18. 2025-02-20
    listed $850
  19. 2025-02-04
    historical $850
  20. 2025-02-03
    listed $850
  21. 2025-01-25
    historical $850
  22. 2025-01-25
    historical $850
  23. 2025-01-25
    listed $850
  24. 2025-01-25
    listed $1,000
  25. 2024-03-14
    price $3,650,000

ⓘ 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
$1,153 · $96/mo
Projected year-2 tax
$1,528 · $127/mo
Expected delta
+$376/yr (+$31/mo · 32.6%)

ⓘ 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 13% 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
$15,185
− Mortgage interest
−$7,842
− Property taxes
−$1,153
− Insurance
−$700
− Repairs & maintenance
−$1,215
− Management
−$1,215
− Depreciation
−$4,073
Taxable loss
−$1,012
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$243
After-tax cash flow
$1,576/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

-96.2% since first listed
10 events — show timeline
  • 2026-01-27 Listed $140,000 MREIS
  • 2025-02-26 Rental Removed $850 RENTALBEAST
  • 2025-02-20 Listed for Rent $850 RENTALBEAST
  • 2025-02-04 Rental Removed $850 RENTALBEAST
  • 2025-02-03 Listed for Rent $850 RENTALBEAST
  • 2025-01-25 Rental Removed $850 RENTALBEAST
  • 2025-01-25 Rental Removed $850 RENTALBEAST
  • 2025-01-25 Listed for Rent $850 RENTALBEAST
  • 2025-01-25 Listed for Rent $1,000 RENTALBEAST
  • 2024-03-14 Price Changed $3,650,000 MREIS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…