2 bd · 1.0 ba ·
860 sqft ·
Built 2005
· Manufactured
· Active
· 181 DOM
Cashflow @ list (25.0% down · 7.5%)
Estimated rent
$1,146/mo
Mortgage (P&I)
−$341
Tax + insurance
−$45
HOA
−$500
Vac / Maint / Mgmt
−$241
Net cashflow
$20/mo
Annual
$242/yr
Cap rate
6.67%
Cash-on-cash
1.33%
DSCR
1.06
1% rule
1.76%
Cash to close
$18,200
Investor read
This is a 2-bed/1.0-bath manufactured listed at $65k.
At list price, monthly cash flow is $20 ($242/yr) — positive.
The deal already cash-flows at list — no discount required.
Meets the 1% rule at list price ($1k rent vs $65k).
It's been on market 181 days — a 12% lower offer ($57k) is reasonable based on typical stale-listing flexibility.
Recommended offer: $57k (12.0% below list) — sets the bar for market timing.
In year one you build about $156 of equity ($449 loan paydown + $-293 appreciation (-0.5% local appreciation)).
Location reads: area grade C — affects rentability + tenant quality, not the cash-flow math above.
Hancock Public Schools (rural): math 20% / reading 45% proficiency, ranked #158 of 185 in ME (top 85%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
Watch-outs: HOA is 44% of rent.
Market conditions: 36 active listings in the ZIP; 270 units permitted in Hancock County in 2024 (0 in 5+ unit buildings).
Hancock County population projected at -14% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
Climate carrying-cost: major wind risk, 27% chance of damaging wind over 30y — expect insurance premiums to compound above CPI over the hold.
Questions for listing agent
It's been on market 181 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
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.
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.
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.
CashFlowRE · CFR-TF7A8G9GDSEWKX
· Data 2 weeks agocashflowre.app · 2026-05-29