CashFlowRE
Sign in Sign up
68 Poplar Park Dr
B Composite 71.89
Why this score? — see what drove the B 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 +28.4/30.0
  • DSCR +10.0/10.0
  • 1% rule +9.4/10.0
  • Schools +7.6/10.0
  • ARV discount +7.5/15.0
  • Livability +4.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$174,000

68 Poplar Park Dr · Kennebunk, ME 04090
2 bd · 2.0 ba · 924 sqft · Manufactured public records · 36 Days on market
Built 1996 $188/sqft · 107% above area $360/mo HOA · 14% of rent ↓ 8% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Tucked away on a quiet cul-de-sac, this charming and cozy 3-bedroom, 1.5-bath home offers comfort, privacy, and value. Inside, you'll find an inviting open-concept living space with a functional layout designed for easy, single-level living. Ideally located in the heart of Wells, you're just minutes from local beaches, restaurants, and everything the area has to offer. A spacious sunroom and open deck provide the perfect setting to relax or entertain with family and friends. Offering the best of both worlds--peaceful living and close proximity to coastal amenities--this home is a wonderful opportunity to put your stamp on it at an affordable price. Whether you're searching for a seasonal re

Key facts

  • Parking
  • Built 1996
  • Listed 36 days

Property features AI

Finance

  • Financial info: Land lease present
  • HOA & community: Has association with a $360 monthly fee; No dogs allowed

Exterior

  • Parking: Gravel parking; 1–4 parking spaces
  • Utilities: Public water; Public sewer; Electric service with circuit breakers; Electric water heater; Utilities are on
  • Home design: Mobile home (single wide); Fleetwood Oakland model; 1996 construction
  • Construction: Vinyl siding; Metal and shingle roof
  • Exterior features: Deck; Glassed-in porch; Shed(s); Located in a mobile home park; Near public beach; Near turnpike/interstate; Near town; Neighborhood setting; Cul-de-sac; Level lot; Private road frontage; Paved road

Interior

  • Kitchen: Gas range; Refrigerator
  • Bedrooms: Bedroom 1 on first floor; Bedroom 2 on first floor; Bedroom 3 on first floor
  • Flooring: Carpet; Linoleum
  • Bathrooms: 1 full bathroom; 1 half bathroom
  • Heating & cooling: Forced air heating; Central air conditioning
  • Interior features: One-floor living; First-floor bedroom; Bathtub; Storm windows
  • Laundry & utility: Washer and dryer on main level

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/2.0-bath manufactured listed at $174k.

Deal economics

  • At list price, monthly cash flow is $565 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $174k).
  • Recommended offer: $169k (3.0% below list) — sets the bar for market timing.
  • Cap rate 10.2% vs local median 3.2% in Kennebunk — 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.

Location & tenants

  • Location reads 79/100 on livability (#20 in ME, #2,049 nationally) — a middle-class / working-renter tenant base. Strengths: schools A+, crime A+, employment A+; Watch: cost of living D+, amenities F, commute F.
  • Wells-Ogunquit CSD (rural): math 87% / reading 90% proficiency, ranked #32 of 112 in ME (top 29%) — strong family-tenant draw, lease renewals of 3-5y typical; only 17% free/reduced lunch — higher-income household profile.
  • Market conditions: 267 active listings in the ZIP; 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 $1k of loan paydown is wiped out by about $5k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $49k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 36 days — a 3% lower offer ($169k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 56% chance of damaging wind over 30y — expect insurance premiums to compound above CPI over the hold.
Recommended offer $168,780 (3.0% below list)

Questions for the listing agent

  1. It's been on market 36 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are A-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?
  5. 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.
  6. 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.
  7. 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
1.44%
Cap rate
10.19%
Cash-on-cash
13.90%
DSCR
1.62
GRM
5.8

CMA / ARV

ARV (median comp)
$84,007
List price
$174,000
Delta
107.13%
Verdict
OVERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
90 Poplar Park Dr 0.05mi 2/1.5 924 (0%) 4mo $200,000 $216 93
61 Poplar Park Dr 0.03mi 2/2.0 938 (+2%) 10mo $245,000 $261 87
150 Chapel Rd #118 0.29mi 2/1.0 1,000 (+8%) 1mo $40,000 $40 68
150 Chapel Rd #722 0.29mi 2/1.0 884 (-4%) 10mo $79,900 $90 67
150 Chapel Rd #821 0.29mi 1/1.0 (-1) 884 (-4%) 9mo $59,000 $67 63
150 Chapel Rd Unit U-119 0.29mi 2/1.0 1,000 (+8%) 8mo $44,000 $44 62
150 Chapel Rd #706 0.29mi 3/1.0 (+1) 834 (-10%) 7mo $54,000 $65 55
392 Sanford Rd 0.70mi 2/1.5 882 (-4%) 4mo $250,000 $283 54
23 College Dr #121 0.70mi 3/1.0 (+1) 894 (-3%) 1mo $75,000 $84 52
23 College Dr #214 0.70mi 3/1.0 (+1) 866 (-6%) 11mo $101,000 $117 39
23 College Dr #117 0.70mi 2/1.0 816 (-12%) 10mo $101,000 $124 36
23 College Dr #512 0.70mi 3/1.0 (+1) 844 (-9%) 10mo $75,000 $89 36

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
4.2%
Equity multiple
1.16×
Total profit
$7,930
Equity at exit
$25,944
10-year hold
IRR
13.8%
Equity multiple
2.11×
Total profit
$53,898
Equity at exit
$15,044

Cash invested: $48,720 (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 04090

Home prices YoY
-20.0%
Active inventory
267
Price-to-rent
5.8×

Monthly cashflow live

Estimated rent
$2,511 medium interval (Pro) →
Mortgage (P&I)
$912
Tax from tax record
$74 /mo · $891/yr
Insurance
$72
HOA
$360
Vacancy / Maint / Mgmt
$527
Net cashflow
$565

Break-even live

Break-even rent $1,796
Max offer price $174,000
Occupancy floor 73%

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
$43,500
Closing costs
$5,220
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.

HOA detail

Monthly dues
$360 · $4,320/yr

Listing history 11 events

  1. 2026-06-10
    status $174,000 Pending 36 DOM
  2. 2026-06-09
    days on market $174,000 Active 36 DOM
  3. 2026-06-08
    days on market $174,000 Active 35 DOM
  4. 2026-06-07
    days on market $174,000 Active 34 DOM
  5. 2026-06-05
    days on market $174,000 Active 31 DOM
  6. 2026-06-03
    days on market $174,000 Active 30 DOM
  7. 2026-06-02
    days on market $174,000 Active 29 DOM
  8. 2026-06-01
    days on market $174,000 Active 28 DOM
  9. 2026-05-31
    days on market $174,000 Active 27 DOM
  10. 2026-05-30
    days on market $174,000 Active 26 DOM
  11. 2026-05-04
    listed $189,000 Active 851-char remark

ⓘ 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
$891 · $74/mo
Projected year-2 tax
$1,629 · $136/mo
Expected delta
+$738/yr (+$61/mo · 82.8%)

ⓘ 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 1/10 Low
  • 🌡 Heat 4/10 Moderate 6 d/yr ≥87°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 56% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 2 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
$30,133
− Mortgage interest
−$9,747
− Property taxes
−$891
− Insurance
−$870
− Repairs & maintenance
−$2,411
− Management
−$2,411
− HOA
−$4,320
− Depreciation
−$5,062
Taxable income
$4,422
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,061
After-tax cash flow
$5,713/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)

District
Wells-Ogunquit CSD
NCES district ID
2313490
Math proficiency
87% ▲ 42.00%
Reading proficiency
90% ▲ 26.00%
Median HH income
$61,341
Composite
75.79/100
National rank
#125
State rank
#32 of 112 in ME

Livability — Kennebunk

Score
79/100
State rank
#20
US rank
#2049

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
11,544

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 (89%)
Race & ethnicity
White 89% Two or more races 5% Black 3% Asian 1%
Common ancestry
Lithuanian 11% Romanian 3% Slovak 3%
Foreign-born
5% · Canada, China
Languages at home
94% English-only · Other Indo-European 1% French/Haitian/Cajun 1% Other Asian/Pacific 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

Market trends

HPI YoY
▼ -103.52%
Current HPI
413.9951
Rent YoY
Metro
State GDP YoY
F500 in state
0

Price history

-7.9% since first listed
3 events — show timeline
  • 2026-06-09 Pending MREIS
  • 2026-05-20 Price Changed $174,000 MREIS
  • 2026-05-04 Listed $189,000 MREIS

Property tax history

+6.7%/yr

Latest (2025): $891 · +63.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…