CashFlowRE
Sign in Sign up
461 Plante Rd
D Composite 42.97
Why this score? — see what drove the D 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).

  • ARV discount +15.0/15.0
  • Cash flow +8.0/30.0
  • Schools +6.9/10.0
  • Livability +3.7/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • 1% rule +2.4/10.0
  • DSCR +2.0/10.0
  • Appreciation +0.0/10.0

$139,900

461 Plante Rd · Caribou, ME 04736
2 bd · 1.5 ba · 1,440 sqft · SingleFamily public records · 322 Days on market
Built 1985 0.46 ac lot $97/sqft · 27% below area Est $192k · 27% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Nice country location just minutes from town. Many recent improvements to this cozy log sided home. Comes with appliances and is ready to move into. Will not last long.

Key facts

  • Log sided home
  • Recent improvements
  • Ready to move into

Tags

RECENT IMPROVEMENTSLOG SIDED HOMEREADY TO MOVE INTO

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/1.5-bath single-family listed at $140k.

Deal economics

  • At list price, monthly cash flow is $-144 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $115k (18.2% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $103k (26.1% below list).
  • Recommended offer: $103k (26.1% below list) — sets the bar for 1% rule.
  • Cap rate 5.1% vs local median 3.6% in Caribou — 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 74/100 on livability (#46 in ME, #4,849 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: employment D+, schools D, amenities F.
  • RSU 39 (town): math 82% / reading 83% proficiency, ranked #79 of 112 in ME (top 70%) — strong family-tenant draw, lease renewals of 3-5y typical.
  • Market conditions: 83 active listings in the ZIP; 112 units permitted in Aroostook County in 2024 (45 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $967 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Aroostook County population projected at -33% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 322 days — a 12% lower offer ($123k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 5y 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 $70k; list at $140k implies a 100% gain — meaningful room to come down on a strong offer.
Recommended offer $103,334 (26.1% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 322 days. Have you received any prior offers? Is the seller open to a 26% concession, seller financing, or rate buy-down credit?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  6. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  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 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
0.74%
Cap rate
5.06%
Cash-on-cash
-4.40%
DSCR
0.80
GRM
11.3

CMA / ARV

ARV (median comp)
$191,722
List price
$139,900
Delta
-27.03%
Verdict
UNDERPRICED
Comps
2 within 2.0 mi

Projected returns pro-forma

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

5-year hold
IRR
-23.7%
Equity multiple
0.19×
Total profit
$-31,815
Equity at exit
$20,860
10-year hold
IRR
-18.7%
Equity multiple
-0.01×
Total profit
$-39,447
Equity at exit
$12,096

Cash invested: $39,172 (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 04736

Home prices YoY
-18.6%
Active inventory
83
Price-to-rent
11.3×

Monthly cashflow live

Estimated rent
$1,033 medium interval (Pro) →
Mortgage (P&I)
$734
Tax from tax record
$168 /mo · $2,018/yr
Insurance
$58
HOA
$0
Vacancy / Maint / Mgmt
$217
Net cashflow
$-144

Break-even live

Break-even rent $1,215
Max offer price $114,504
Occupancy floor

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
$34,975
Closing costs
$4,197
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 27 events

  1. 2026-06-18
    days on market $139,900 Active 322 DOM
  2. 2026-06-17
    days on market $139,900 Active 321 DOM
  3. 2026-06-16
    days on market $139,900 Active 320 DOM
  4. 2026-06-15
    days on market $139,900 Active 319 DOM
  5. 2026-06-13
    days on market $139,900 Active 317 DOM
  6. 2026-06-12
    days on market $139,900 Active 316 DOM
  7. 2026-06-09
    days on market $139,900 Active 313 DOM
  8. 2026-06-08
    days on market $139,900 Active 312 DOM
  9. 2026-06-07
    days on market $139,900 Active 311 DOM
  10. 2026-06-07
    days on market $139,900 Active 310 DOM
  11. 2026-06-04
    days on market $139,900 Active 307 DOM
  12. 2026-06-02
    days on market $139,900 Active 306 DOM
  13. 2026-06-01
    days on market $139,900 Active 305 DOM
  14. 2026-05-31
    days on market $139,900 Active 304 DOM
  15. 2026-05-31
    days on market $139,900 Active 303 DOM
  16. 2026-05-16
    historical Active Under Contract 168-char remark
    Show marketing remark (168 chars)

    Nice country location just minutes from town. Many recent improvements to this cozy log sided home. Comes with appliances and is ready to move into. Will not last long.

  17. 2025-07-31
    listed $139,900 Active 168-char remark
    Show marketing remark (168 chars)

    Nice country location just minutes from town. Many recent improvements to this cozy log sided home. Comes with appliances and is ready to move into. Will not last long.

  18. 2024-02-05
    soldstatus $70,000 Closed
  19. 2024-01-17
    status Pending
  20. 2024-01-04
    status Active
  21. 2023-12-28
    status Pending
  22. 2023-12-21
    listed $79,000 Active
  23. 2021-06-24
    soldstatus $110,000 Closed
  24. 2021-05-25
    status Pending
  25. 2021-05-23
    listed $110,000 Active
  26. 2019-09-28
    price $99,900
  27. 2019-08-02
    price $104,000

ⓘ 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
$2,018 · $168/mo
Projected year-2 tax
$2,018 · $168/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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 3/10 Moderate
  • 🌡 Heat 1/10 Low 7 d/yr ≥86°F today · 14 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 10% 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
$12,400
− Mortgage interest
−$7,837
− Property taxes
−$2,018
− Insurance
−$700
− Repairs & maintenance
−$992
− Management
−$992
− Depreciation
−$4,070
Taxable loss
−$4,208
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,010
After-tax cash flow
$-715/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 39
NCES district ID
2314794
Math proficiency
82% ▲ 55.00%
Reading proficiency
83% ▲ 39.00%
Median HH income
$38,159
Composite
68.6/100
National rank
#341
State rank
#79 of 112 in ME

Livability — Caribou

Score
74/100
State rank
#46
US rank
#4849

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Caribou, ME
City population
9,107
Population (ZIP)
9,107

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 (93%)
Race & ethnicity
White 93% Two or more races 5%
Common ancestry
Lithuanian 28% Slovak 3% Serbian 1%
Foreign-born
3% · Canada
Languages at home
92% English-only · French/Haitian/Cajun 7%

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
▼ -50.06%
Current HPI
219.5142
Rent YoY
Metro
State GDP YoY
F500 in state
0

Price history

+34.5% since first listed
12 events — show timeline
  • 2026-05-16 Contingent MREIS
  • 2025-07-31 Listed $139,900 MREIS
  • 2024-02-05 Sold (MLS) $70,000 MREIS
  • 2024-01-17 Pending MREIS
  • 2024-01-04 Relisted MREIS
  • 2023-12-28 Pending MREIS
  • 2023-12-21 Listed $79,000 MREIS
  • 2021-06-24 Sold (MLS) $110,000 MREIS
  • 2021-05-25 Pending MREIS
  • 2021-05-23 Listed $110,000 MREIS
  • 2019-09-28 Price Changed $99,900 MREIS
  • 2019-08-02 Price Changed $104,000 MREIS

Property tax history

-1.7%/yr

Latest (2024): $2,018 · -18.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…