CashFlowRE
Sign in Sign up
172 W Ridge Rd
C- Composite 51.73
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
  • ARV discount +7.5/15.0
  • Appreciation +6.1/10.0
  • 1% rule +5.0/10.0
  • DSCR +5.0/10.0
  • Schools +4.8/10.0
  • Livability +3.4/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$19,500

172 W Ridge Rd · Presque Isle, ME 04740
2 bd · 1.0 ba · 1,000 sqft · SingleFamily · 48 Days on market
1.00 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

The home might be a complete tear down. This is being marketed for the land only, but you might feel the house could be saved. Entry will only be allowed once a showing release and hold harmless form is agreed to and signed. This could be an amazing spot for your new home or if you have the energy and resources, you could make the home livable again. Note to all prospective interest: A credit card lien of $5,800 is current against the property is in place and will need to be cleared to provide clear title by any prospective interest. Plan any offers accordingly.

Key facts

  • 1 acre lot
  • 2 garage spots
  • Listed 48 days

Property features AI

Finance

  • Financial info: Annual tax amount available (not included per instructions)

Exterior

  • Parking: 2-car garage; Gravel parking accommodating 1–4 spaces; 2-car vehicle storage
  • Utilities: Electric service (other electric); Sewer: unknown; Electric water heater
  • Home design: Single family residence; Facing/residence details not provided
  • Construction: Wood frame construction with asbestos materials; Metal and shingle roof; Built year not provided
  • Exterior features: Open, rural lot; Paved road access

Interior

  • Kitchen: Kitchen on the first floor
  • Bedrooms: Bedroom 1 on the first floor; Bedroom 2 on the first floor
  • Flooring: Wood flooring; Vinyl flooring; Carpet
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Heating present
  • Interior features: 5 total rooms; Full interior basement
  • Laundry & utility: Electric water heater

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 single-family listed at $20k.

Deal economics

  • At list price, monthly cash flow is $631 ($8k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($970 rent vs $20k).
  • Recommended offer: $19k (3.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 68/100 on livability (#85 in ME) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: schools D+, amenities F, commute F.
  • Easton Public Schools (rural): math 45% / reading 65% proficiency, ranked #39 of 185 in ME (top 21%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: 7 active listings in the ZIP; 112 units permitted in Aroostook County in 2024 (45 in 5+ unit buildings).

Forward outlook

  • In year one you build about $551 of equity ($135 loan paydown + $416 appreciation (2.1% local appreciation)).
  • Aroostook County population projected at -33% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (2.1% appreciation + 3.0% rent growth), your $5k cash investment doubles in ~1 year — after that, you're playing with house money.

Negotiation context

  • It's been on market 48 days — a 3% lower offer ($19k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask is 26% above the opening price — seller raised mid-cycle; expect resistance to lowballs.
Recommended offer $18,915 (3.0% below list)

Questions for the listing agent

  1. It's been on market 48 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  4. 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.
  5. 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.
  6. 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
4.97%
Cap rate
45.15%
Cash-on-cash
138.78%
DSCR
7.17
GRM
1.7

CMA / ARV

No comps found within radius.

Projected returns pro-forma

2.13% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
Equity multiple
8.64×
Total profit
$41,702
Equity at exit
$7,833
10-year hold
IRR
Equity multiple
18.08×
Total profit
$93,248
Equity at exit
$11,390

Cash invested: $5,460 (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 04740

Home prices YoY
1.1%
Active inventory
7
Price-to-rent
1.7×

Monthly cashflow live

Estimated rent
$970 medium interval (Pro) →
Mortgage (P&I)
$102
Tax est. 1.5%
$24 /mo · $292/yr
Insurance
$8
HOA
$0
Vacancy / Maint / Mgmt
$204
Net cashflow
$631

Break-even live

Break-even rent $171
Max offer price $19,500
Occupancy floor 30%

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
$4,875
Closing costs
$585
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 15 events

  1. 2026-06-13
    status $19,500 Pending 48 DOM
  2. 2026-06-12
    days on market $19,500 Active 48 DOM
  3. 2026-06-09
    days on market $19,500 Active 45 DOM
  4. 2026-06-08
    days on market $19,500 Active 44 DOM
  5. 2026-06-07
    days on market $19,500 Active 43 DOM
  6. 2026-06-05
    days on market $19,500 Active 41 DOM
  7. 2026-06-04
    days on market $19,500 Active 39 DOM
  8. 2026-06-02
    days on market $19,500 Active 38 DOM
  9. 2026-06-01
    days on market $19,500 Active 37 DOM
  10. 2026-05-31
    days on market $19,500 Active 36 DOM
  11. 2026-05-31
    days on market $19,500 Active 35 DOM
  12. 2026-04-27
    price $19,500
  13. 2026-04-27
    status Active
  14. 2026-04-04
    status Pending
  15. 2026-04-02
    listed $15,500 Active

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 1/10 Low 7 d/yr ≥87°F today · 14 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 22% 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
$11,639
− Mortgage interest
−$1,092
− Property taxes
−$292
− Insurance
−$98
− Repairs & maintenance
−$931
− Management
−$931
− Depreciation
−$567
Taxable income
$7,727
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,854
After-tax cash flow
$5,723/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
Easton Public Schools
NCES district ID
2305310
Math proficiency
45% ▬ 0.00%
Reading proficiency
65% ▲ 10.00%
Median HH income
$38,868
Composite
47.64/100
National rank
#4936
State rank
#39 of 185 in ME

Livability — Presque Isle

Score
68/100
State rank
#85
US rank
#9868

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

City population
8,736
Population (ZIP)
1,430

Population outlook (Aroostook County) Hauer SSP2

Today (2025)
61,905 people
By 2030
57,815 · -6.6%
By 2040
49,240 · -20.5%
By 2050
41,386 · -33.1%
By 2075
27,664 · -55.3%
By 2100
18,974 · -69.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (97%)
Race & ethnicity
White 97% Native American 2%
Common ancestry
Lithuanian 23% German 4% Slovak 3%
Foreign-born
3% · Canada
Languages at home
95% English-only · German/W. Germanic 5% French/Haitian/Cajun 1%

Political lean MEDSL · Aroostook

2024 margin
Strong R (+26.2) · D 36.2% · R 62.4% · Other 1.4%
2008→2024 swing
-35.8pp toward R · 2008: 9.6pp · 2024: -26.2pp
All cycles
2024: R+26.2 2020: R+19.9 2016: R+17.3 2012: D+7.7 2008: D+9.6

Not yet ingested

Civics

Market trends

HPI YoY
▲ 2.13%
Current HPI
201.6203
Rent YoY
Metro
State GDP YoY
F500 in state
0

Price history

+25.8% since first listed
4 events — show timeline
  • 2026-04-27 Price Changed $19,500 MREIS
  • 2026-04-27 Relisted MREIS
  • 2026-04-04 Pending MREIS
  • 2026-04-02 Listed $15,500 MREIS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…