CashFlowRE
Sign in Sign up
211 Access Hwy
B+ Composite 77.12
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 +7.5/15.0
  • Appreciation +5.9/10.0
  • Schools +5.0/10.0
  • Livability +3.8/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$37,500

211 Access Hwy · Limestone, ME 04750
3 bd · 1.0 ba · 1,272 sqft · Other · 59 Days on market
Built 1961 1.50 ac lot

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

Listing remarks

Affordability! Here is your chance either rehab the existing MH or to remove it and put in a new home. Well on the property, septic is questionable, 2 car garage on a nice country lot just out of town. Close to ATV/snowmobile trail, Loring Commerce Center, Canadian border. Check out the possibilities!

Key facts

  • Atv snowmobile trail
  • Canadian border
  • Country lot

Tags

2 CAR GARAGECOUNTRY LOTATV SNOWMOBILE TRAILLORING COMMERCE CENTERCANADIAN BORDER

Property features AI

Finance

  • Financial info: Residential zoning

Exterior

  • Parking: Detached 2-car garage; Off-street parking on gravel (1–4 spaces)
  • Utilities: Private well water; Private sewer
  • Home design: Mobile home (single wide); Built in 1961
  • Construction: Composition siding; Shingle roof
  • Exterior features: Paved road access; Rolling/sloping and open lot near town

Interior

  • Kitchen: Kitchen on the first floor
  • Bedrooms: Three first-floor bedrooms
  • Flooring: Wood flooring; Vinyl flooring
  • Bathrooms: One full bathroom
  • Heating & cooling: Forced air heating; Circuit breaker electrical service
  • Interior features: 5 total rooms; Interior entry to a partial 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 3-bed/1.0-bath other listed at $38k.

Deal economics

  • At list price, monthly cash flow is $839 ($10k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $38k).
  • Recommended offer: $36k (3.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 75/100 on livability (#36 in ME, #3,831 nationally) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: amenities F, commute F, employment F.
  • Zoned schools: Limestone Community School (math 67% / reading 77%, grade A-, #253 of 294 statewide, top 90%, 140 students, 61% FRL).
  • Market conditions: 27 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 $908 of equity ($259 loan paydown + $649 appreciation (1.7% 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 (1.7% appreciation + 3.0% rent growth), your $10k cash investment doubles in ~1 year — after that, you're playing with house money.

Negotiation context

  • It's been on market 59 days — a 3% lower offer ($36k) is reasonable based on typical stale-listing flexibility.
Recommended offer $36,375 (3.0% below list)

Questions for the listing agent

  1. It's been on market 59 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1961 — 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. 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?
  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
3.73%
Cap rate
33.14%
Cash-on-cash
95.88%
DSCR
5.27
GRM
2.2

CMA / ARV

No comps found within radius.

Projected returns pro-forma

1.73% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
99.4%
Equity multiple
6.29×
Total profit
$55,520
Equity at exit
$14,249
10-year hold
IRR
99.6%
Equity multiple
13.00×
Total profit
$126,025
Equity at exit
$20,110

Cash invested: $10,500 (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 04750

Home prices YoY
1.0%
Active inventory
27
Price-to-rent
2.2×

Monthly cashflow live

Estimated rent
$1,401 medium interval (Pro) →
Mortgage (P&I)
$197
Tax from tax record
$55 /mo · $663/yr
Insurance
$16
HOA
$0
Vacancy / Maint / Mgmt
$294
Net cashflow
$839

Break-even live

Break-even rent $339
Max offer price $37,500
Occupancy floor 35%

Sensitivity live

Price -10% $860 -5% $850 +0% $839 +5% $828 +10% $818
Rent -10% $728 -5% $784 +0% $839 +5% $894 +10% $950
Rate -1.0pp $858 -0.5pp $848 base $839 +0.5pp $829 +1.0pp $819

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
$9,375
Closing costs
$1,125
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 18 events

  1. 2026-06-21
    days on market $37,500 Active 59 DOM
  2. 2026-06-21
    days on market $37,500 Active 58 DOM
  3. 2026-06-18
    days on market $37,500 Active 56 DOM
  4. 2026-06-17
    days on market $37,500 Active 55 DOM
  5. 2026-06-16
    days on market $37,500 Active 54 DOM
  6. 2026-06-15
    days on market $37,500 Active 53 DOM
  7. 2026-06-13
    days on market $37,500 Active 51 DOM
  8. 2026-06-12
    days on market $37,500 Active 50 DOM
  9. 2026-06-09
    days on market $37,500 Active 47 DOM
  10. 2026-06-08
    days on market $37,500 Active 46 DOM
  11. 2026-06-07
    days on market $37,500 Active 45 DOM
  12. 2026-06-07
    days on market $37,500 Active 44 DOM
  13. 2026-06-04
    days on market $37,500 Active 41 DOM
  14. 2026-06-02
    days on market $37,500 Active 40 DOM
  15. 2026-06-01
    days on market $37,500 Active 39 DOM
  16. 2026-05-31
    days on market $37,500 Active 38 DOM
  17. 2026-05-31
    days on market $37,500 Active 37 DOM
  18. 2026-04-23
    listed $37,500 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
$663 · $55/mo
Projected year-2 tax
$663 · $55/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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 · 0% chance over 30 yrs
  • 🔥 Wildfire 2/10 Low
  • 🌡 Heat 1/10 Low 7 d/yr ≥86°F today · 14 d/yr by 30 yrs out
  • 💨 Wind 4/10 Moderate 11% 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
$16,807
− Mortgage interest
−$2,101
− Property taxes
−$663
− Insurance
−$188
− Repairs & maintenance
−$1,345
− Management
−$1,345
− Depreciation
−$1,091
Taxable income
$10,076
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,418
After-tax cash flow
$7,649/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)

No district data.

Livability — Limestone

Score
75/100
State rank
#36
US rank
#3831

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
1,828

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 (91%)
Race & ethnicity
White 91% Native American 4% Two or more races 3%
Common ancestry
Lithuanian 24% Slovak 6% German 2%
Foreign-born
5% · Canada, China
Languages at home
91% English-only · French/Haitian/Cajun 5% Arabic 2%

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
▲ 1.73%
Current HPI
170.0936
Rent YoY
Metro
State GDP YoY
F500 in state
0

Price history

1 event — show timeline
  • 2026-04-23 Listed $37,500 MREIS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…