CashFlowRE
Sign in Sign up
1830 Post Rd Multi-family
C Composite 59.27
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 +23.8/30.0
  • DSCR +7.7/10.0
  • Schools +7.6/10.0
  • ARV discount +7.5/15.0
  • 1% rule +5.2/10.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$795,000

1830 Post Rd · Wells, ME 04090
3 bd · 2.0 ba · 3,602 sqft · MultiFamily public records · 20 Days on market
Built 1820 0.92 ac lot ↓ 39% since listing

🖨 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

Welcome to a rare opportunity to own a historic 1820 Colonial offering both residential and commercial use in a prime Route 1 location. Formerly part of the Rankinville Salt Marsh Farm, this property provides excellent visibility with strong traffic exposure, clear sight lines, and pedestrian sidewalk access. Inside, the building features tin ceilings, maple floors, abundant natural light, and marsh views. A working fireplace and modern heat pumps support year-round comfort. A private patio and separate paved parking provide convenience for both commercial and residential occupants. The upper level includes cathedral ceilings with original wooden beams and knee braces. At the rear of the st

Key facts

  • Tin ceilings
  • Historic colonial
  • Clear sight lines

Tags

HISTORIC COLONIALPRIME ROUTE 1 LOCATIONSTRONG TRAFFIC EXPOSURECLEAR SIGHT LINESPEDESTRIAN SIDEWALK ACCESSTIN CEILINGS

Property features AI

Finance

  • Other: Property configured as a 2-unit building (one 3-bed unit and one 1-bed unit); Each unit has a dedicated electric meter; neither unit has a dedicated gas meter

Exterior

  • Parking: Detached 2-car garage; Paved parking with space for 11–20 vehicles
  • Utilities: Public water; Public sewer (primary unit); Public sewer for property listed; secondary unit reported as no sewer; Electric service with circuit breakers; Electric water heater; Utilities currently on
  • Home design: Wood-frame construction with vinyl siding; Shingle roof; Built in 1820; Ocean and marsh water view
  • Construction: Stone, granite, and brick/mortar foundation
  • Exterior features: Deck; Patio; Located in a historic district; Near public beach, shopping, town, turnpike/interstate, and railroad; Level lot; Paved road

Interior

  • Kitchen: Refrigerators in both units
  • Bedrooms: Three-bedroom primary unit on the first level; One-bedroom secondary unit on the first level
  • Flooring: Carpet; Vinyl; Wood; Hardwood
  • Bathrooms: Five full bathrooms
  • Heating & cooling: Direct vent heater; Forced air; Heat pump (also provides cooling); Zoned heating
  • Interior features: Walk-in closets; Internet access available
  • Laundry & utility: Dedicated water heater for the primary unit; Secondary unit does not have a dedicated water heater

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 3-bed/2.0-bath multifamily listed at $795k.

Deal economics

  • At list price, monthly cash flow is $2k ($18k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($8k rent vs $795k).
  • Recommended offer: $783k (1.5% below list) — sets the bar for market timing.

Location & tenants

  • Location reads: area grade C — affects rentability + tenant quality, not the cash-flow math above.
  • 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 $5k of loan paydown is wiped out by about $24k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 20 days — a 2% lower offer ($783k) is reasonable based on typical stale-listing flexibility.
  • 7 sale attempts since 3y 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.

Risks & watch-outs

  • Watch-outs: built in 1820 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major wind risk, 67% chance of damaging wind over 30y; extreme-heat days projected 7→17/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $783,075 (1.5% below list)

Questions for the listing agent

  1. Built in 1820 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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.
  4. 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.
  5. 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
1.02%
Cap rate
8.61%
Cash-on-cash
8.27%
DSCR
1.37
GRM
8.2

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
-3.8%
Equity multiple
0.86×
Total profit
$-31,394
Equity at exit
$118,537
10-year hold
IRR
5.9%
Equity multiple
1.44×
Total profit
$97,368
Equity at exit
$68,737

Cash invested: $222,600 (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
24.6×

Monthly cashflow live

Estimated rent
$8,087 medium interval (Pro) →
Mortgage (P&I)
$4,169
Tax from tax record
$354 /mo · $4,253/yr
Insurance
$331
HOA
$0
Vacancy / Maint / Mgmt
$1,698
Net cashflow
$1,534

Break-even live

Break-even rent $6,145
Max offer price $795,000
Occupancy floor 76%

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

UnitsBedsBathsEst. rent
Total (3 units) $8,087

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
$198,750
Closing costs
$23,850
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 17 events

  1. 2026-06-18
    days on market $795,000 Active 20 DOM
  2. 2026-06-17
    days on market $795,000 Active 19 DOM
  3. 2026-06-16
    days on market $795,000 Active 18 DOM
  4. 2026-06-15
    days on market $795,000 Active 17 DOM
  5. 2026-06-14
    days on market $795,000 Active 15 DOM
  6. 2026-06-13
    days on market $795,000 Active 14 DOM
  7. 2026-06-10
    days on market $795,000 Active 12 DOM
  8. 2026-06-09
    days on market $795,000 Active 11 DOM
  9. 2026-06-08
    days on market $795,000 Active 10 DOM
  10. 2026-06-07
    days on market $795,000 Active 9 DOM
  11. 2026-06-05
    days on market $795,000 Active 6 DOM
  12. 2026-06-03
    days on market $795,000 Active 5 DOM
  13. 2026-06-02
    days on market $795,000 Active 4 DOM
  14. 2026-06-01
    days on market $795,000 Active 3 DOM
  15. 2026-05-31
    days on market $795,000 Active 2 DOM
  16. 2026-05-30
    remarks 699-char remark
  17. 2026-05-30
    listed $795,000 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
$4,253 · $354/mo
Projected year-2 tax
$7,532 · $628/mo
Expected delta
+$3,280/yr (+$273/mo · 77.1%)

ⓘ 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 5/10 Major 7 d/yr ≥87°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 67% 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
$97,044
− Mortgage interest
−$44,532
− Property taxes
−$4,253
− Insurance
−$3,975
− Repairs & maintenance
−$7,764
− Management
−$7,764
− Depreciation
−$23,127
Taxable income
$5,629
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,351
After-tax cash flow
$17,057/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 — Wells

No livability data for this city. (Only ~50 U.S. cities are tracked.)

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

-38.5% since first listed
27 events — show timeline
  • 2026-05-29 Listed $795,000 MREIS
  • 2026-01-01 Delisted MREIS
  • 2026-01-01 Delisted MREIS
  • 2025-11-19 Price Changed $795,000 MREIS
  • 2025-11-19 Listed $795,000 MREIS
  • 2025-10-09 Price Changed $825,000 MREIS
  • 2025-08-14 Listed $875,000 MREIS
  • 2024-07-01 Delisted MREIS
  • 2024-06-28 Sold (MLS) $755,000 MREIS
  • 2024-05-11 Pending MREIS
  • 2024-04-27 Contingent MREIS
  • 2024-04-27 Contingent MREIS
  • 2024-02-25 Price Changed $839,000 MREIS
  • 2024-02-25 Price Changed $839,000 MREIS
  • 2024-02-04 Price Changed $899,000 MREIS
  • 2024-02-04 Price Changed $899,000 MREIS
  • 2024-01-09 Price Changed $949,000 MREIS
  • 2024-01-09 Price Changed $949,000 MREIS
  • 2023-10-29 Listed $985,000 MREIS
  • 2023-10-29 Listed $985,000 MREIS
  • 2023-09-30 Delisted MREIS
  • 2023-09-29 Delisted MREIS
  • 2023-09-01 Price Changed $1,043,000 MREIS
  • 2023-09-01 Price Changed $1,043,000 MREIS
  • 2023-08-24 Listed $1,143,000 MREIS
  • 2023-08-17 Price Changed $1,143,000 MREIS
  • 2023-06-06 Listed $1,293,000 MREIS

Property tax history

+2.7%/yr

Latest (2025): $4,253 · +6.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…