CashFlowRE
Sign in Sign up
6 Old Port Rd
B- Composite 65.74
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 +30.0/30.0
  • DSCR +10.0/10.0
  • 1% rule +8.8/10.0
  • Schools +8.0/10.0
  • Livability +4.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$1,675,000

6 Old Port Rd · Kennebunk, ME 04043
5 bd · 5.0 ba · 4,689 sqft · SingleFamily public records · 37 Days on market
Built 1747 2.14 ac lot $357/sqft · 27% above area Est $1316k · 27% over ↓ 24% since listing

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks

UNIQUE & RARE OPPORTUNITY: Featuring Superb Craftsmanship This18th Century Noble, Center Chimney Garrison W/ DEEDED Right Of Way to Kennebunk River Is Sited On 2.14 Acres. HOUSE: 6 BD, 5 Full Baths, 3 Car Attached Garage W/ Walk Up Storage, 3,689 SF. IN LAW APT: 1 Bedroom, 2 Full Baths, Full Kitchen, Pantry, Laundry w/ 1 Car Detached Garage INCOME POTENTIAL, All Graciously Maintained. ONLY 4 OWNERS SINCE 1747. Hardwood throughout, 390 sf ''Sunroom'', Balconied Library, Formal Dining, Formal & Informal Living Rms, Potential Office/Studio Space, Kitchen w/ Garland Professional Chefs Gas Range, All Surrounded by Mature Trees (Peach & Linden), A Pond-Pool (With Its Own Designa

Key facts

  • 2.14 acre lot
  • 4 garage spots
  • Built 1747

Property features AI

Finance

  • Other: Zoning: Historic Preservation

Exterior

  • Parking: Attached garage with 4 garage spaces; Additional parking on gravel for 5–10 vehicles; Vehicle storage options include 1-car and 3-car, detached spaces, direct entry to living, auto door opener, and storage above
  • Utilities: Public water; Private sewer (septic design available); Electric with circuit breakers; Electric water heater
  • Home design: Single family residence; Built in 1747
  • Construction: Wood frame construction with clapboard exterior; Stone, granite and brick/mortar foundation; Shingle roof
  • Exterior features: Patio; Shed(s); Near golf course; Near public beach; Near town; Level and wooded lot

Interior

  • Kitchen: Eat-in kitchen; Kitchen island; Pantry; Appliances included: Gas range, Refrigerator, Microwave, Dishwasher
  • Bedrooms: Bedroom 1 (Second level) with full bath, closet and wood-burning fireplace; Bedroom 2 (Second level) with wood-burning fireplace; Bedroom 3 (Second level); Bedroom 4 (Third level) with built-ins and full bath; Bedroom 5 (Third level) with built-ins and full bath; Bedroom 6 (First level) with closet and full bath
  • Flooring: Wood flooring; Tile flooring
  • Bathrooms: Seven full bathrooms
  • Heating & cooling: Zoned heating; Radiant heat; Direct vent heater
  • Interior features: In-law floorplan; Primary bedroom with bath; Storage; 15 total rooms; Has fireplaces (8 total)
  • Laundry & utility: Washer and Dryer included; Laundry on main level and upper 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 5-bed/5.0-bath single-family listed at $1.68M.

Deal economics

  • At list price, monthly cash flow is $8k ($93k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($23k rent vs $1.68M).
  • Recommended offer: $1.62M (3.0% below list) — sets the bar for market timing.
  • Cap rate 11.8% 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: crime A+, employment A+, housing A+; Watch: cost of living D+, amenities F, commute F.
  • RSU 21 (rural): math 91% / reading 94% proficiency, ranked #13 of 112 in ME (top 12%) — strong family-tenant draw, lease renewals of 3-5y typical; only 16% free/reduced lunch — higher-income household profile.
  • Zoned schools: Kennebunk Elementary School (358 students, 9% FRL); Middle School of The Kennebunks (math 92% / reading 96%, grade A+, #5 of 85 statewide, top 5%, 479 students, 11% FRL); Kennebunk High School (math 98% / reading 92%, grade A+, #18 of 108 statewide, top 22%, 756 students, 11% FRL).
  • Market conditions: 132 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 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 $12k of loan paydown is wiped out by about $50k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $469k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 37 days — a 3% lower offer ($1.62M) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 2y 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 1747 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major wind risk, 67% chance of damaging wind over 30y — expect insurance premiums to compound above CPI over the hold.
Recommended offer $1,624,750 (3.0% below list)

Questions for the listing agent

  1. It's been on market 37 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1747 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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
1.38%
Cap rate
11.82%
Cash-on-cash
19.75%
DSCR
1.88
GRM
6.0

CMA / ARV

ARV (median comp)
$1,316,413
List price
$1,675,000
Delta
27.24%
Verdict
OVERPRICED
Comps
5 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
11.8%
Equity multiple
1.47×
Total profit
$220,021
Equity at exit
$249,748
10-year hold
IRR
20.8%
Equity multiple
2.76×
Total profit
$823,627
Equity at exit
$144,823

Cash invested: $469,000 (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 04043

Home prices YoY
-21.4%
Active inventory
132
Price-to-rent
6.0×

Monthly cashflow live

Estimated rent
$23,132 medium interval (Pro) →
Mortgage (P&I)
$8,784
Tax from tax record
$1,072 /mo · $12,864/yr
Insurance
$698
HOA
$0
Vacancy / Maint / Mgmt
$4,858
Net cashflow
$7,720

Break-even live

Break-even rent $13,359
Max offer price $1,675,000
Occupancy floor 62%

Sensitivity live

Price -10% $8,669 -5% $8,195 +0% $7,720 +5% $7,246 +10% $6,772
Rent -10% $5,893 -5% $6,807 +0% $7,720 +5% $8,634 +10% $9,548
Rate -1.0pp $8,564 -0.5pp $8,147 base $7,720 +0.5pp $7,286 +1.0pp $6,845

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
$418,750
Closing costs
$50,250
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.

Rent comps 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
9 Fox Run Rd Unit 1532210P Kennebunk, ME 6.0 4.5 4499 $23,132 $5.14 23d 1 0.08mi

Listing history 20 events

  1. 2026-06-22
    days on market $1,675,000 Active 37 DOM
  2. 2026-06-18
    days on market $1,675,000 Active 34 DOM
  3. 2026-06-17
    days on market $1,675,000 Active 33 DOM
  4. 2026-06-16
    days on market $1,675,000 Active 32 DOM
  5. 2026-06-15
    days on market $1,675,000 Active 31 DOM
  6. 2026-06-14
    days on market $1,675,000 Active 29 DOM
  7. 2026-06-10
    days on market $1,675,000 Active 26 DOM
  8. 2026-06-09
    days on market $1,675,000 Active 25 DOM
  9. 2026-06-08
    days on market $1,675,000 Active 24 DOM
  10. 2026-06-07
    days on market $1,675,000 Active 23 DOM
  11. 2026-06-05
    days on market $1,675,000 Active 20 DOM
  12. 2026-06-03
    days on market $1,675,000 Active 19 DOM
  13. 2026-06-02
    days on market $1,675,000 Active 18 DOM
  14. 2026-06-01
    days on market $1,675,000 Active 17 DOM
  15. 2026-05-31
    days on market $1,675,000 Active 16 DOM
  16. 2026-05-30
    days on market $1,675,000 Active 15 DOM
  17. 2026-05-15
    listed $1,675,000 Active 932-char remark
  18. 2026-05-14
    listed $1,675,000 Active 932-char remark
  19. 2025-10-21
    price $1,675,000
  20. 2025-09-20
    price $1,775,000

ⓘ 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
$12,864 · $1,072/mo
Projected year-2 tax
$17,822 · $1,485/mo
Expected delta
+$4,958/yr (+$413/mo · 38.5%)

ⓘ 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 4/10 Moderate 7 d/yr ≥86°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 · 1 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
$277,584
− Mortgage interest
−$93,826
− Property taxes
−$12,864
− Insurance
−$8,375
− Repairs & maintenance
−$22,207
− Management
−$22,207
− Depreciation
−$48,727
Taxable income
$69,378
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$16,651
After-tax cash flow
$75,995/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 21
NCES district ID
2314773
Math proficiency
91% ▲ 34.00%
Reading proficiency
94% ▲ 20.00%
Median HH income
$68,462
Composite
79.78/100
National rank
#55
State rank
#13 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)
11,692

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 (94%)
Race & ethnicity
White 94% Hispanic / Latino 3% Two or more races 2% Asian 2%
Common ancestry
Lithuanian 8% Slovak 5% Serbian 3%
Foreign-born
8% · Canada, Vietnam
Languages at home
95% English-only · French/Haitian/Cajun 2% Spanish 2% German/W. Germanic 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
▼ -108.54%
Current HPI
398.495
Rent YoY
Metro
State GDP YoY
F500 in state
0

Price history

-23.8% since first listed
8 events — show timeline
  • 2026-05-15 Listed $1,675,000 MREIS
  • 2026-05-14 Listed $1,675,000 MREIS
  • 2025-12-13 Delisted MREIS
  • 2025-10-21 Price Changed $1,675,000 MREIS
  • 2025-09-20 Price Changed $1,775,000 MREIS
  • 2025-04-09 Listed $1,900,000 MREIS
  • 2025-01-09 Delisted MREIS
  • 2024-08-15 Listed $2,197,000 MREIS

Property tax history

+3.1%/yr

Latest (2025): $12,864 · -7.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…