CashFlowRE
Sign in Sign up
378 Sanford Rd Multi-family
B Composite 73.34
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +8.3/15.0
  • Schools +7.6/10.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$560,000

378 Sanford Rd · Wells, ME 04090
5 bd · 3.5 ba · 1,976 sqft · MultiFamily public records · 4 Days on market
Built 1953 0.74 ac lot $283/sqft · at area comps Est $570k · at est.

🖨 Deal sheet (PDF) 📄 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

Here is your amazing opportunity to own in Wells!! This home with a in-law apartment is perfect for rental income. The home features a 4 bedrooms, 2.5 bathrooms on . 74 acres with easy access to downtown Wells, a quick drive to the beach, and the highway! This property is perfect for an investment in such a highly sought after area and is already rented! The main home is currently rented for $2600 a month and the apartment was rented for $1100 a month and it now vacant! The home also has solar panels, your electricity bill is only $13 a month!! Don't wait to come and see this property today!!

Key facts

  • 0.74 acre lot
  • Garage
  • Built 1953

Property features AI

Exterior

  • Parking: On-site paved parking for 5–10 vehicles; Attached garage (1 garage space)
  • Utilities: Public water; Public sewer; Electric system includes energy storage device, circuit breakers, combination service, and generator hookup
  • Home design: Single-family residence; Multi-level layout; Cape Cod and contemporary style; Post & Beam construction; Ceiling fans
  • Construction: Shingle roof
  • Exterior features: Deck; Porch; Shed(s); Scenic and wooded views; Near public transit

Interior

  • Bedrooms: First-floor bedroom with balcony/deck and full bath (Bedroom 1); Second-floor bedroom with closet (Bedroom 2); Second-floor bedroom with closet (Bedroom 3); Second-floor bedroom with closet (Bedroom 4)
  • Flooring: Carpet; Tile; Wood; Engineered hardwood
  • Bathrooms: Three full bathrooms; One half bathroom
  • Heating & cooling: Has heating; Direct vent heater; Hot water heating
  • Interior features: Ten total rooms; Unfurnished; Basement with exterior entry

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/3.5-bath multifamily listed at $560k.

Deal economics

  • At list price, monthly cash flow is $5k ($58k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($10k rent vs $560k).

Location & tenants

  • Location reads: area grade B — 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 $4k of loan paydown is wiped out by about $17k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $157k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • Only 4 days on market — expect competitive offers; lowballing is unlikely to land.
  • 9 sale attempts since 18y 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 $465k; 20% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1953 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major wind risk, 56% chance of damaging wind over 30y — expect insurance premiums to compound above CPI over the hold.
Recommended offer $560,000

Questions for the listing agent

  1. Built in 1953 — 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
1.87%
Cap rate
16.69%
Cash-on-cash
37.14%
DSCR
2.65
GRM
4.4

CMA / ARV

ARV (median comp)
$569,655
List price
$560,000
Delta
-1.69%
Verdict
FAIR
Comps
2 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
33.0%
Equity multiple
2.39×
Total profit
$218,204
Equity at exit
$83,498
10-year hold
IRR
40.0%
Equity multiple
4.75×
Total profit
$587,525
Equity at exit
$48,419

Cash invested: $156,800 (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
19.0×

Monthly cashflow live

Estimated rent
$10,490 medium interval (Pro) →
Mortgage (P&I)
$2,937
Tax from tax record
$265 /mo · $3,175/yr
Insurance
$233
HOA
$0
Vacancy / Maint / Mgmt
$2,203
Net cashflow
$4,852

Break-even live

Break-even rent $4,348
Max offer price $560,000
Occupancy floor 49%

Sensitivity live

Price -10% $5,169 -5% $5,011 +0% $4,852 +5% $4,694 +10% $4,535
Rent -10% $4,024 -5% $4,438 +0% $4,852 +5% $5,267 +10% $5,681
Rate -1.0pp $5,134 -0.5pp $4,995 base $4,852 +0.5pp $4,707 +1.0pp $4,560

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

UnitsBedsBathsEst. rent
Total (5 units) $10,490

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
$140,000
Closing costs
$16,800
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 12 events

  1. 2026-05-11
    status Pending 890-char remark
  2. 2026-05-07
    listed $560,000 Active 890-char remark
  3. 2023-07-20
    soldstatus $465,000 Closed 601-char remark
    Show marketing remark (601 chars)

    Here is your amazing opportunity to own in Wells!! This home with a in-law apartment is perfect for rental income. The home features a 4 bedrooms, 2.5 bathrooms on . 74 acres with easy access to downtown Wells, a quick drive to the beach, and the highway! This property is perfect for an investment in such a highly sought after area and is already rented! The main home is currently rented for $2600 a month and the apartment was rented for $1100 a month and it now vacant! The home also has solar panels, your electricity bill is only $13 a month!! Don't wait to come and see this property today!!

  4. 2023-06-13
    status Pending 601-char remark
    Show marketing remark (601 chars)

    Here is your amazing opportunity to own in Wells!! This home with a in-law apartment is perfect for rental income. The home features a 4 bedrooms, 2.5 bathrooms on . 74 acres with easy access to downtown Wells, a quick drive to the beach, and the highway! This property is perfect for an investment in such a highly sought after area and is already rented! The main home is currently rented for $2600 a month and the apartment was rented for $1100 a month and it now vacant! The home also has solar panels, your electricity bill is only $13 a month!! Don't wait to come and see this property today!!

  5. 2023-06-08
    historical Active Under Contract 601-char remark
    Show marketing remark (601 chars)

    Here is your amazing opportunity to own in Wells!! This home with a in-law apartment is perfect for rental income. The home features a 4 bedrooms, 2.5 bathrooms on . 74 acres with easy access to downtown Wells, a quick drive to the beach, and the highway! This property is perfect for an investment in such a highly sought after area and is already rented! The main home is currently rented for $2600 a month and the apartment was rented for $1100 a month and it now vacant! The home also has solar panels, your electricity bill is only $13 a month!! Don't wait to come and see this property today!!

  6. 2023-05-17
    listed $485,000 Active 601-char remark
    Show marketing remark (601 chars)

    Here is your amazing opportunity to own in Wells!! This home with a in-law apartment is perfect for rental income. The home features a 4 bedrooms, 2.5 bathrooms on . 74 acres with easy access to downtown Wells, a quick drive to the beach, and the highway! This property is perfect for an investment in such a highly sought after area and is already rented! The main home is currently rented for $2600 a month and the apartment was rented for $1100 a month and it now vacant! The home also has solar panels, your electricity bill is only $13 a month!! Don't wait to come and see this property today!!

  7. 2022-09-21
    price $560,000
  8. 2022-09-08
    price $599,000
  9. 2016-09-02
    soldstatus $263,000 Sold
  10. 2016-07-13
    status Pending
  11. 2016-05-05
    price $272,400
  12. 2016-01-11
    listed $274,900 Active

ⓘ 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
$3,175 · $265/mo
Projected year-2 tax
$5,396 · $450/mo
Expected delta
+$2,220/yr (+$185/mo · 69.9%)

ⓘ 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 1/10 Low
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥87°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 56% 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
$125,880
− Mortgage interest
−$31,369
− Property taxes
−$3,175
− Insurance
−$2,800
− Repairs & maintenance
−$10,070
− Management
−$10,070
− Depreciation
−$16,291
Taxable income
$52,105
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$12,505
After-tax cash flow
$45,725/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

+220.0% since first listed
20 events — show timeline
  • 2026-05-11 Pending MREIS
  • 2026-05-07 Listed $560,000 MREIS
  • 2023-07-20 Sold (MLS) $465,000 MREIS
  • 2023-06-13 Pending MREIS
  • 2023-06-08 Contingent MREIS
  • 2023-05-17 Listed $485,000 MREIS
  • 2022-10-08 Delisted MREIS
  • 2022-09-21 Price Changed $560,000 MREIS
  • 2022-09-08 Price Changed $599,000 MREIS
  • 2022-08-29 Listed $608,000 MREIS
  • 2016-09-02 Sold (MLS) $263,000 MREIS
  • 2016-07-13 Pending MREIS
  • 2016-05-05 Price Changed $272,400 MREIS
  • 2016-01-11 Listed $274,900 MREIS
  • 2016-01-09 Delisted MREIS
  • 2015-07-08 Listed $274,900 MREIS
  • 2014-04-18 Listed $278,000 MREIS
  • 2013-07-08 Listed $299,000 MREIS
  • 2013-05-17 Listed $299,000 MREIS
  • 2008-04-03 Listed $175,000 MREIS

Property tax history

+2.6%/yr

Latest (2025): $3,175 · +6.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…