CashFlowRE
Sign in Sign up
2 Lucille Ave
D Composite 42.0
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 +9.8/15.0
  • Cash flow +9.3/30.0
  • Schools +7.1/10.0
  • Livability +4.2/5.0
  • Rent growth +4.1/5.0
  • 1% rule +2.6/10.0
  • DSCR +2.6/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$249,999

2 Lucille Ave · Winslow, ME 04901
3 bd · 1.5 ba · 1,472 sqft · SingleFamily public records · 6 Days on market
Built 1963 8,712 sqft lot Est $263k · 5% under ↓ 2% since listing

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

Listing remarks MLS

Super cute 3 Bedroom / 2 Bath home located in a great quiet neighborhood directly across from Norton Field! Sits on a well landscaped corner lot. detached 2 car garage, HW floors and oversized deck on rear of home. A Little TLC will go along way to making this a fabulous home! Don't miss out!

Key facts

  • Gable roof
  • 0.2 acre corner lot
  • Aluminum siding

Tags

0.2 ACRE CORNER LOTALUMINUM SIDINGGABLE ROOFHOT WATER HEATING SYSTEMCLEAN DRYWALL FINISHESDETACHED 2 CAR GARAGE

Property features AI

Finance

  • Other: Residential zoning

Exterior

  • Parking: Detached 2-car garage; Paved parking with 1–4 spaces
  • Utilities: Public water; Public sewer; Electric with circuit breakers; Water heater tied to heating system
  • Home design: Single family residence; Built in 1963
  • Construction: Wood frame construction; Clapboard siding; Shingle roof; Public records list building area
  • Exterior features: Deck; Glassed-in porch; Corner lot; Level lot; Sidewalks; Paved road

Interior

  • Kitchen: Dishwasher; Microwave; Electric range; Refrigerator
  • Bedrooms: Bedroom 1 on the first floor; Bedroom 2 on the second floor; Bedroom 3 on the second floor
  • Flooring: Laminate flooring; Wood flooring
  • Bathrooms: 1 full bathroom; 1 half bathroom
  • Heating & cooling: Baseboard heating; Hot water heating
  • Interior features: First-floor bedroom; 5 total rooms
  • Laundry & utility: Interior basement entry; Unfinished full basement

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/1.5-bath single-family listed at $250k.

Deal economics

  • At list price, monthly cash flow is $-185 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $217k (13.1% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $189k (24.4% below list).
  • Recommended offer: $189k (24.4% below list) — sets the bar for 1% rule.
  • Cap rate 5.4% vs local median 3.8% in Winslow — 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 83/100 on livability (#10 in ME, #937 nationally) — a professional / high-income tenant draw. Strengths: cost of living A+, health & safety A+, crime A; Watch: employment D+.
  • Winslow Schools (town): math 81% / reading 87% proficiency, ranked #61 of 112 in ME (top 54%) — strong family-tenant draw, lease renewals of 3-5y typical.
  • Market conditions: Rents rising fast (+6.3%/yr); 42 active listings in the ZIP; 460 units permitted in Kennebec County in 2024 (0 in 5+ unit buildings).
  • This rent runs 39% of the median local income ($57k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $8k of value loss. Plan a longer hold.
  • Kennebec County population projected at -17% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • Only 6 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 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.
  • Current owner paid $208k; 20% above their basis — modest negotiation headroom, anchor on the comps not their cost.
Recommended offer $188,940 (24.4% 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. Built in 1963 — 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. 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?
  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
0.76%
Cap rate
5.41%
Cash-on-cash
-3.17%
DSCR
0.86
GRM
11.0

CMA / ARV

ARV (on-the-fly)
$263,488
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
5 Robert St 0.25mi 3/1.5 1,512 (+3%) 0mo $310,000 $205 84
4 Marie St 0.24mi 4/1.0 (+1) 1,498 (+2%) 6mo $205,000 $137 74
5 Bert St 0.20mi 3/1.0 1,488 (+1%) 19mo $277,500 $186 71
242 China Rd 0.53mi 3/2.0 1,456 (-1%) 4mo $335,000 $230 68
5 Belanger St 0.37mi 3/2.0 1,488 (+1%) 18mo $267,000 $179 64
8 Beck St 0.21mi 4/2.0 (+1) 1,593 (+8%) 10mo $309,000 $194 61
88 Augusta Rd 0.22mi 3/1.5 1,691 (+15%) 5mo $287,000 $170 61
8 Robert St 0.28mi 4/1.0 (+1) 1,313 (-11%) 4mo $218,000 $166 58
15 Paine St 0.39mi 3/1.5 1,404 (-5%) 22mo $335,000 $239 56
18 Sam St 0.20mi 3/2.0 1,664 (+13%) 17mo $269,000 $162 53
7 Jack St 0.27mi 2/1.0 (-1) 1,593 (+8%) 17mo $255,000 $160 52
2 Harry St 0.38mi 4/1.5 (+1) 1,579 (+7%) 20mo $268,000 $170 49

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 · 6.3% rent growth · sell at horizon

5-year hold
IRR
-18.1%
Equity multiple
0.35×
Total profit
$-45,813
Equity at exit
$37,276
10-year hold
IRR
-5.1%
Equity multiple
0.62×
Total profit
$-26,611
Equity at exit
$21,615

Cash invested: $70,000 (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 04901

Home prices YoY
-9.3%
Rents YoY
6.3%
Active inventory
42
Price-to-rent
11.0×

Monthly cashflow live

Estimated rent
$1,889 medium interval (Pro) →
Mortgage (P&I)
$1,311
Tax from tax record
$262 /mo · $3,149/yr
Insurance
$104
HOA
$0
Vacancy / Maint / Mgmt
$397
Net cashflow
$-185

Break-even live

Break-even rent $2,124
Max offer price $217,322
Occupancy floor

Sensitivity live

Price -10% $-43 -5% $-114 +0% $-185 +5% $-256 +10% $-326
Rent -10% $-334 -5% $-260 +0% $-185 +5% $-110 +10% $-36
Rate -1.0pp $-59 -0.5pp $-121 base $-185 +0.5pp $-250 +1.0pp $-316

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
$62,500
Closing costs
$7,500
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. 2026-06-19
    days on market $249,999 Active 6 DOM
  2. 2026-06-18
    days on market $249,999 Active 5 DOM
  3. 2026-06-17
    days on market $249,999 Active 4 DOM
  4. 2026-06-16
    days on market $249,999 Active 3 DOM
  5. 2026-06-15
    days on market $249,999 Active 2 DOM
  6. 2026-06-14
    remarks 699-char remark
  7. 2026-06-14
    listed $249,999 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
$3,149 · $262/mo
Projected year-2 tax
$3,274 · $273/mo
Expected delta
+$125/yr (+$10/mo · 4.0%)

ⓘ 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 (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥93°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 13% 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
$22,673
− Mortgage interest
−$14,004
− Property taxes
−$3,149
− Insurance
−$1,250
− Repairs & maintenance
−$1,814
− Management
−$1,814
− Depreciation
−$7,273
Taxable loss
−$6,630
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,591
After-tax cash flow
$-628/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
Winslow Schools
NCES district ID
2313860
Math proficiency
81% ▲ 52.00%
Reading proficiency
87% ▲ 28.00%
Median HH income
$46,883
Composite
70.66/100
National rank
#254
State rank
#61 of 112 in ME

Livability — Winslow

Score
83/100
State rank
#10
US rank
#937

Category grades

Amenities C Commute B 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
Winslow, ME
County
Kennebec County · 54,560 people
City population
27,870
Metro
Augusta-Waterville, ME
Population (ZIP)
27,870
Household income
$57,403
Rent vs Own
39.3% rent · 60.7% own
Severe rent burden
1102.0

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 (91%)
Race & ethnicity
White 91% Two or more races 5% Hispanic / Latino 3% Asian 1%
Common ancestry
Lithuanian 19% Slovak 4% Romanian 2%
Foreign-born
3% · Canada, China
Languages at home
94% English-only · French/Haitian/Cajun 2% Spanish 1% Chinese 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
▼ -36.04%
Current HPI
351.0657
Rent YoY
▲ 6.30%
Metro
Augusta-Waterville, ME
State GDP YoY
F500 in state
0

Price history

-1.9% since first listed
9 events — show timeline
  • 2026-06-13 Listed $249,999 MREIS
  • 2023-12-29 Sold (MLS) $208,000 MREIS
  • 2023-12-07 Pending MREIS
  • 2023-11-28 Pending MREIS
  • 2023-11-18 Delisted MREIS
  • 2023-11-09 Price Changed $219,900 MREIS
  • 2023-10-06 Price Changed $234,900 MREIS
  • 2023-09-07 Price Changed $244,900 MREIS
  • 2023-08-17 Listed $254,900 MREIS

Property tax history

+5.1%/yr

Latest (2024): $3,149 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…