CashFlowRE
Sign in Sign up
11 Ryder Rd Multi-family
B- Composite 66.16
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 +21.1/30.0
  • Appreciation +10.0/10.0
  • ARV discount +7.5/15.0
  • Schools +7.2/10.0
  • DSCR +6.7/10.0
  • 1% rule +5.1/10.0
  • Livability +3.6/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$299,900

11 Ryder Rd · Hallowell, ME 04344
2 bd · 2.0 ba · 1,118 sqft · MultiFamily · 8 Days on market
Built 1988 1.00 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 1 unit. estimate disagrees with records

Listing remarks MLS

This 100% remodeled ranch is gorgeous! Brand new birch hardwood floors throughout. New white kitchen with center island, new appliances and Corian counters. Open concept to dining and living room. Master suite has new custom bathroom with tiled walk-in shower. Spacious second bedroom, second full bath with tub. 1st floor laundry, attached garage, fully sheet rocked and insulated. New rear deck, windows, heating system, plumbing, roof and so much more! Great curb appeal, tax friendly Farmingdale.

Key facts

  • Large back deck
  • Blueberry bushes
  • Fruit trees

Tags

STUNNING PRIVATE BACKYARD8' CEDAR PRIVACY FENCEFENCED SPACE FOR DOGSFRUIT TREESBLUEBERRY BUSHESLARGE BACK DECK

Property features AI

Exterior

  • Parking: Attached 2-car garage with automatic door opener, direct entry to living area, heated; Paved parking with 5–10 spaces
  • Utilities: Private well water; Private sewer (septic tank); Electric service with circuit breakers and third-party owned photovoltaics; Heat-pump water heater
  • Home design: Single family residence; Built in 1984
  • Construction: Wood frame construction with vinyl siding; Shingle roof
  • Exterior features: Deck; Level, rural lot near shopping, town and turnpike/interstate; Paved road

Interior

  • Kitchen: Eat-in kitchen with island; Dishwasher; Microwave; Gas range; Refrigerator
  • Bedrooms: Primary bedroom on first floor with closet and full bath (suite); Second bedroom on first floor with closet
  • Flooring: Tile; Wood
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Heat pump (heating and cooling); Direct vent heater
  • Interior features: One-floor living; First-floor bedroom and primary bedroom with full bath (suite); Shower; Double-pane windows; Internet access available
  • Laundry & utility: Laundry 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 multifamily listed at $300k.

Deal economics

  • At list price, monthly cash flow is $430 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $300k).
  • Cap rate 8.0% vs local median 2.7% in Hallowell — 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 71/100 on livability (#60 in ME) — a middle-class / working-renter tenant base. Strengths: crime A+, housing A+, health & safety A+; Watch: amenities F, commute F.
  • RSU 02 (rural): math 83% / reading 87% proficiency, ranked #52 of 112 in ME (top 46%) — strong family-tenant draw, lease renewals of 3-5y typical.
  • Market conditions: 11 active listings in the ZIP; 460 units permitted in Kennebec County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $32k of equity ($2k loan paydown + $30k appreciation (10.0% local appreciation)).
  • Kennebec County population projected at -17% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (10.0% appreciation + 3.0% rent growth), your $84k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 2, paydown + projected appreciation supports a ~$52k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • Only 8 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts since 8y ago 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.
  • Current owner paid $189k; list at $300k implies a 59% gain — meaningful room to come down on a strong offer.
Recommended offer $299,900

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. 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.
  3. 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.
  4. 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
1.01%
Cap rate
8.01%
Cash-on-cash
6.14%
DSCR
1.27
GRM
8.3

CMA / ARV

No comps found within radius.

Projected returns pro-forma

10.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
28.7%
Equity multiple
3.27×
Total profit
$190,663
Equity at exit
$270,174
10-year hold
IRR
25.0%
Equity multiple
7.43×
Total profit
$539,900
Equity at exit
$582,640

Cash invested: $83,972 (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 04344

Home prices YoY
7.0%
Active inventory
11
Price-to-rent
16.6×

Monthly cashflow live

Estimated rent
$3,014 medium interval (Pro) →
Mortgage (P&I)
$1,573
Tax from tax record
$254 /mo · $3,046/yr
Insurance
$125
HOA
$0
Vacancy / Maint / Mgmt
$633
Net cashflow
$430

Break-even live

Break-even rent $2,470
Max offer price $299,900
Occupancy floor 81%

2-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (2 units) $3,014

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
$74,975
Closing costs
$8,997
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 7 events

  1. 2026-06-17
    status $299,900 Pending 8 DOM
  2. 2026-06-16
    days on market $299,900 Active 8 DOM
  3. 2026-06-15
    days on market $299,900 Active 7 DOM
  4. 2026-06-14
    days on market $299,900 Active 5 DOM
  5. 2026-06-12
    days on market $299,900 Active 4 DOM
  6. 2026-06-09
    remarks 699-char remark
  7. 2026-06-09
    listed $299,900 Active 1 DOM

ⓘ 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
$3,046 · $254/mo
Projected year-2 tax
$3,562 · $297/mo
Expected delta
+$516/yr (+$43/mo · 17.0%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$36,168
− Mortgage interest
−$16,799
− Property taxes
−$3,046
− Insurance
−$1,500
− Repairs & maintenance
−$2,893
− Management
−$2,893
− Depreciation
−$8,724
Taxable income
$312
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$75
After-tax cash flow
$5,080/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
RSU 02
NCES district ID
2314776
Math proficiency
83% ▲ 56.00%
Reading proficiency
87% ▲ 34.00%
Median HH income
$52,565
Composite
72.04/100
National rank
#208
State rank
#52 of 112 in ME

Livability — Hallowell

Score
71/100
State rank
#60
US rank
#6567

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

City population
2,570
Population (ZIP)
3,001

Population outlook (Kennebec County) Hauer SSP2

Today (2025)
115,421 people
By 2030
111,852 · -3.1%
By 2040
103,757 · -10.1%
By 2050
95,710 · -17.1%
By 2075
78,172 · -32.3%
By 2100
59,500 · -48.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (94%)
Race & ethnicity
White 94% Two or more races 6% Hispanic / Latino 2%
Common ancestry
Lithuanian 16% Slovak 6% Italian 2%
Foreign-born
2% · Canada
Languages at home
94% English-only · Other Indo-European 5% Spanish 1%

Political lean MEDSL · Kennebec

2024 margin
Toss-up / Even · D 47.5% · R 50.2% · Other 2.4%
2008→2024 swing
-17.5pp toward R · 2008: 14.8pp · 2024: -2.8pp
All cycles
2024: R+2.8 2020: D+0.2 2016: R+3.7 2012: D+13.5 2008: D+14.8

Not yet ingested

Civics

Market trends

HPI YoY
▲ 18.33%
Current HPI
281.8416
Rent YoY
Metro
State GDP YoY
F500 in state
0

Price history

+51.7% since first listed
4 events — show timeline
  • 2026-06-08 Listed $299,900 MREIS
  • 2019-02-14 Sold (MLS) $189,000 MREIS
  • 2018-12-26 Pending MREIS
  • 2018-10-17 Listed $197,750 MREIS

Property tax history

+5.4%/yr

Latest (2025): $3,046 · -3.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…