1 bd · 1.0 ba ·
480 sqft ·
Built 2021
· Condo
· Active
· 64 DOM
Cashflow @ list (25.0% down · 7.5%)
Estimated rent
$1,662/mo
Mortgage (P&I)
−$1,311
Tax + insurance
−$374
HOA
−$200
Vac / Maint / Mgmt
−$349
Net cashflow
$-572/mo
Annual
$-6,869/yr
Cap rate
3.55%
Cash-on-cash
-9.81%
DSCR
0.56
1% rule
0.66%
Cash to close
$70,000
Investor read
This is a 1-bed/1.0-bath condo listed at $250k.
At list price, monthly cash flow is $-572 ($-7k/yr) — negative.
To cash-flow at today's rent, offer at most $149k (40.5% below list).
To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $166k (33.5% below list).
It's been on market 64 days — a 6% lower offer ($235k) is reasonable based on typical stale-listing flexibility.
Recommended offer: $149k (40.5% below list) — sets the bar for cash-flow.
Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $8k of value loss. Plan a longer hold.
Location reads 84/100 on livability (#5 in ME, #732 nationally) — a professional / high-income tenant draw. Strengths: crime A+, commute A+, housing A+; Watch: amenities F.
Saco Public Schools (suburban): math 88% / reading 88% proficiency, ranked #37 of 112 in ME (top 33%) — strong family-tenant draw, lease renewals of 3-5y typical.
Market conditions: 112 active listings in the ZIP; solid renter incomes; 1,386 units permitted in York County in 2024 (338 in 5+ unit buildings).
3 sale attempts since 6y ago; this cycle's ask has dropped $20k (7%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Cap rate 3.5% vs local median 2.7% in Saco — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.
Questions for listing agent
What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
It's been on market 64 days. Have you received any prior offers? Is the seller open to a 40% 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?
Any open or pending special assessments — roof, HVAC, plumbing, elevator, façade? What's the per-unit balance and payoff schedule, and is the seller paying it off at close or rolling it to the buyer?
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.
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?
The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
CashFlowRE · CFR-XECEMS7C2JAGJ6
· Data 3 days agocashflowre.app · 2026-05-29