CashFlowRE
Sign in Sign up
115 Penney Ln
C Composite 57.98
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 +15.0/30.0
  • Appreciation +10.0/10.0
  • ARV discount +7.5/15.0
  • Schools +6.8/10.0
  • 1% rule +5.0/10.0
  • DSCR +5.0/10.0
  • Livability +3.7/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$39,900

115 Penney Ln · Orono, ME 04411
2 bd · 1.0 ba · 700 sqft · Manufactured · 106 Days on market
Built 2000 $633/mo HOA · 29% of rent ↓ 11% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to 115 Penney Lane in Bradley, a clean and well-maintained single-wide located in a quiet mobile home park just minutes from Bangor. Set in a peaceful spot where life moves at an easy pace, this home offers comfortable, low-maintenance living in a neighborhood that's easy to appreciate. Inside, the home is bright, tidy, and thoughtfully laid out, making the most of the space. Natural light fills the rooms and the welcoming atmosphere is the kind that sticks with you--pleasant in your eyes and easy on the ears, just the way a home should be. Step outside and enjoy the calm surroundings and simple charm of the community, where everyday life feels relaxed and familiar, clear beneath the blue suburban sky. If you're looking for an affordable home in a quiet setting, 115 Penney Lane could be the perfect place to settle in and make it your own. ;;

Key facts

  • Parking
  • Built 2000
  • Listed 105 days

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/1.0-bath manufactured listed at $40k.

Deal economics

  • At list price, monthly cash flow is $842 ($10k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $40k).
  • Recommended offer: $36k (9.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 73/100 on livability (#49 in ME) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, health & safety A+; Watch: amenities F, commute F, employment F.
  • RSU 34 (suburban): math 81% / reading 83% proficiency, ranked #80 of 112 in ME (top 71%) — strong family-tenant draw, lease renewals of 3-5y typical.
  • Market conditions: 11 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 440 units permitted in Penobscot County in 2024 (40 in 5+ unit buildings).

Forward outlook

  • In year one you build about $4k of equity ($276 loan paydown + $4k appreciation (10.0% local appreciation)).
  • Penobscot County population projected at -17% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (10.0% appreciation + 3.0% rent growth), your $11k cash investment doubles in ~1 year — after that, you're playing with house money.
  • By year 7, paydown + projected appreciation supports a ~$31k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 106 days — a 9% lower offer ($36k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: HOA is 29% of rent.
  • Climate carrying-cost: major wind risk, 27% chance of damaging wind over 30y — expect insurance premiums to compound above CPI over the hold.
Recommended offer $36,309 (9.0% below list)

Questions for the listing agent

  1. It's been on market 106 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  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 B-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?
  6. 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.
  7. 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.
  8. 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
5.51%
Cap rate
31.62%
Cash-on-cash
90.45%
DSCR
5.02
GRM
1.5

CMA / ARV

No comps found within radius.

Projected returns pro-forma

10.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
99.7%
Equity multiple
7.78×
Total profit
$75,781
Equity at exit
$35,945
10-year hold
IRR
95.1%
Equity multiple
17.27×
Total profit
$181,807
Equity at exit
$77,517

Cash invested: $11,172 (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 04411

Home prices YoY
3.9%
Active inventory
11
Price-to-rent
1.5×

Monthly cashflow live

Estimated rent
$2,200 medium interval (Pro) →
Mortgage (P&I)
$209
Tax from tax record
$37 /mo · $444/yr
Insurance
$17
HOA
$633
Vacancy / Maint / Mgmt
$462
Net cashflow
$842

Break-even live

Break-even rent $1,134
Max offer price $39,900
Occupancy floor 57%

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
$9,975
Closing costs
$1,197
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.

Rent comps 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
74 Mill St Orono, ME 1.0–3.0 1.0–2.0 886 $2,200 $2.48 43d 8 1.16mi

HOA detail

Monthly dues
$633 · $7,596/yr

Listing history 17 events

  1. 2026-06-19
    days on market $39,900 Active 106 DOM
  2. 2026-06-18
    days on market $39,900 Active 105 DOM
  3. 2026-06-17
    days on market $39,900 Active 104 DOM
  4. 2026-06-16
    days on market $39,900 Active 103 DOM
  5. 2026-06-15
    days on market $39,900 Active 102 DOM
  6. 2026-06-14
    days on market $39,900 Active 100 DOM
  7. 2026-06-13
    days on market $39,900 Active 99 DOM
  8. 2026-06-10
    days on market $39,900 Active 97 DOM
  9. 2026-06-09
    days on market $39,900 Active 96 DOM
  10. 2026-06-08
    days on market $39,900 Active 95 DOM
  11. 2026-06-07
    days on market $39,900 Active 94 DOM
  12. 2026-06-02
    days on market $39,900 Active 89 DOM
  13. 2026-06-01
    days on market $39,900 Active 88 DOM
  14. 2026-05-31
    days on market $39,900 Active 87 DOM
  15. 2026-05-30
    days on market $39,900 Active 86 DOM
  16. 2026-04-03
    price $39,900 861-char remark
    Show marketing remark (861 chars)

    Welcome to 115 Penney Lane in Bradley, a clean and well-maintained single-wide located in a quiet mobile home park just minutes from Bangor. Set in a peaceful spot where life moves at an easy pace, this home offers comfortable, low-maintenance living in a neighborhood that's easy to appreciate. Inside, the home is bright, tidy, and thoughtfully laid out, making the most of the space. Natural light fills the rooms and the welcoming atmosphere is the kind that sticks with you--pleasant in your eyes and easy on the ears, just the way a home should be. Step outside and enjoy the calm surroundings and simple charm of the community, where everyday life feels relaxed and familiar, clear beneath the blue suburban sky. If you're looking for an affordable home in a quiet setting, 115 Penney Lane could be the perfect place to settle in and make it your own. ;;

  17. 2026-03-05
    listed $44,900 Active 861-char remark
    Show marketing remark (861 chars)

    Welcome to 115 Penney Lane in Bradley, a clean and well-maintained single-wide located in a quiet mobile home park just minutes from Bangor. Set in a peaceful spot where life moves at an easy pace, this home offers comfortable, low-maintenance living in a neighborhood that's easy to appreciate. Inside, the home is bright, tidy, and thoughtfully laid out, making the most of the space. Natural light fills the rooms and the welcoming atmosphere is the kind that sticks with you--pleasant in your eyes and easy on the ears, just the way a home should be. Step outside and enjoy the calm surroundings and simple charm of the community, where everyday life feels relaxed and familiar, clear beneath the blue suburban sky. If you're looking for an affordable home in a quiet setting, 115 Penney Lane could be the perfect place to settle in and make it your own. ;;

ⓘ 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
$444 · $37/mo
Projected year-2 tax
$493 · $41/mo
Expected delta
+$49/yr (+$4/mo · 11.1%)

ⓘ 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 (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 Heat 2/10 Low 7 d/yr ≥91°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 27% 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
$26,400
− Mortgage interest
−$2,235
− Property taxes
−$444
− Insurance
−$200
− Repairs & maintenance
−$2,112
− Management
−$2,112
− HOA
−$7,596
− Depreciation
−$1,161
Taxable income
$10,541
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,530
After-tax cash flow
$7,576/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 34
NCES district ID
2314782
Math proficiency
81% ▲ 48.00%
Reading proficiency
83% ▲ 31.00%
Median HH income
$39,466
Composite
68.31/100
National rank
#351
State rank
#80 of 112 in ME

Livability — Orono

Score
73/100
State rank
#49
US rank
#5067

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

City population
8,371
Population (ZIP)
1,561

Population outlook (Penobscot County) Hauer SSP2

Today (2025)
149,928 people
By 2030
146,386 · -2.4%
By 2040
135,952 · -9.3%
By 2050
123,864 · -17.4%
By 2075
97,825 · -34.8%
By 2100
77,196 · -48.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (88%)
Race & ethnicity
White 88% Two or more races 6% Native American 3% Asian 2%
Common ancestry
Lithuanian 25% Slovak 3% Scotch-Irish 3%
Foreign-born
2% · Canada, South Korea
Languages at home
92% English-only · Other Asian/Pacific 3% Korean 1% French/Haitian/Cajun 1%

Political lean MEDSL · Penobscot

2024 margin
R (+10.9) · D 43.6% · R 54.5% · Other 1.9%
2008→2024 swing
-15.9pp toward R · 2008: 5.0pp · 2024: -10.9pp
All cycles
2024: R+10.9 2020: R+8.3 2016: R+10.9 2012: D+2.9 2008: D+5.0

Not yet ingested

Civics

Market trends

HPI YoY
▲ 11.15%
Current HPI
298.3192
Rent YoY
Metro
State GDP YoY
F500 in state
0

Price history

-11.1% since first listed
2 events — show timeline
  • 2026-04-03 Price Changed $39,900 MREIS
  • 2026-03-05 Listed $44,900 MREIS

Property tax history

+3.9%/yr

Latest (2025): $444 · +6.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…