CashFlowRE
Sign in Sign up
175 Beach Ave #2
B- Composite 68.73
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 +25.0/30.0
  • ARV discount +12.2/15.0
  • DSCR +8.1/10.0
  • Schools +8.0/10.0
  • 1% rule +6.4/10.0
  • Livability +4.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$995,000

175 Beach Ave #2 · Kennebunk, ME 04043
2 bd · 1.5 ba · 1,000 sqft · Condo public records · 48 Days on market
Built 1950 $995/sqft · 6% below area Est $1112k · 11% under $380/mo HOA · 3% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Beautifully renovated oceanfront condo in the heart of Kennebunk Beach, offering breathtaking, unobstructed views from the moment you step inside. This turnkey two-bedroom retreat seamlessly blends coastal charm with modern upgrades, making it ideal as a primary residence, vacation getaway, or investment property. The open-concept first floor features a spacious kitchen with white shaker cabinetry, subway tile backsplash, leathered granite countertops, and stainless steel appliances--perfectly positioned to flow into the sun-filled living area. Durable vinyl plank flooring runs throughout, complemented by a convenient half bath which includes a washer/dryer tower. Upstairs, both bedrooms co

Key facts

  • Oceanfront condo
  • Spacious kitchen
  • Unobstructed views

Tags

OCEANFRONT CONDOUNOBSTRUCTED VIEWSSPACIOUS KITCHENWHITE SHAKER CABINETRYLEATHERED GRANITE COUNTERTOPSSTAINLESS STEEL APPLIANCES

Property features AI

Finance

  • HOA & community: Monthly association fee of $380; Association allows pets with no restrictions; Community of 2 units

Exterior

  • Parking: Common concrete parking on site; Off-street parking with 1–4 spaces
  • Utilities: Public water; Public sewer; Electric service with circuit breakers; Electric water heater
  • Home design: Condominium; Duplex/Townhouse style; Multi-level; Built in 1950; Water view of the Atlantic Ocean / oceanfront
  • Construction: Wood frame with vinyl siding; Block foundation; Shingle roof
  • Exterior features: Shed(s); Irrigation system; Near golf course; Near public beach; Level lot; Sidewalks; Paved road

Interior

  • Kitchen: Dishwasher; Disposal; Microwave; Electric range; Refrigerator
  • Bedrooms: Two bedrooms on the second level
  • Flooring: Luxury vinyl; Crawl space basement with dirt floor (unfinished, exterior entry)
  • Bathrooms: One full bathroom; One half bathroom
  • Heating & cooling: Baseboard heating; Ceiling fans
  • Interior features: Bathtub; Storage; Walk-in closet(s); Furnished; 4 total rooms
  • Laundry & utility: Washer; Dryer; Laundry on main level

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/1.5-bath condo listed at $995k.

Deal economics

  • At list price, monthly cash flow is $2k ($25k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($11k rent vs $995k).
  • Recommended offer: $965k (3.0% below list) — sets the bar for market timing.
  • Cap rate 8.9% vs local median 3.2% in Kennebunk — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

Location & tenants

  • Location reads 79/100 on livability (#20 in ME, #2,049 nationally) — a middle-class / working-renter tenant base. Strengths: schools A+, crime A+, employment A+; Watch: cost of living D+, amenities F, commute F.
  • RSU 21 (rural): math 91% / reading 94% proficiency, ranked #13 of 112 in ME (top 12%) — strong family-tenant draw, lease renewals of 3-5y typical; only 16% free/reduced lunch — higher-income household profile.
  • Market conditions: 132 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 1,386 units permitted in York County in 2024 (338 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $7k of loan paydown is wiped out by about $30k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 48 days — a 3% lower offer ($965k) is reasonable based on typical stale-listing flexibility.
  • 8 sale attempts since 11y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.
  • Current owner paid $720k; 38% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: flood insurance adds $66/mo; built in 1950 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: severe flood risk; severe wind risk, 80% chance of damaging wind over 30y — expect insurance premiums to compound above CPI over the hold.
Recommended offer $965,150 (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. Built in 1950 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  4. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  5. 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?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. Schools are A-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?
  8. 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.
  9. 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.
  10. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.14%
Cap rate
8.90%
Cash-on-cash
9.32%
DSCR
1.41
GRM
7.3

CMA / ARV

ARV (median comp)
$1,111,769
List price
$995,000
Delta
-10.50%
Verdict
UNDERPRICED
Comps
5 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
-2.6%
Equity multiple
0.90×
Total profit
$-27,456
Equity at exit
$148,358
10-year hold
IRR
7.1%
Equity multiple
1.53×
Total profit
$148,853
Equity at exit
$86,029

Cash invested: $278,600 (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 04043

Home prices YoY
-21.4%
Active inventory
132
Price-to-rent
7.3×

Monthly cashflow live

Estimated rent
$11,379 medium interval (Pro) →
Mortgage (P&I)
$5,218
Tax from tax record
$813 /mo · $9,755/yr
Insurance
$415
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$380
Vacancy / Maint / Mgmt
$2,390
Net cashflow
$2,098

Break-even live

Break-even rent $8,724
Max offer price $995,000
Occupancy floor 77%

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
$248,750
Closing costs
$29,850
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
8 Railroad Ave Unit 1532212P Kennebunk, ME 3.0 1.0 893 $11,379 $12.74 21d 1 0.54mi

HOA detail condo

Monthly dues
$380 · $4,560/yr
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 30 events

  1. 2026-06-18
    days on market $995,000 Active 48 DOM
  2. 2026-06-17
    days on market $995,000 Active 47 DOM
  3. 2026-06-16
    days on market $995,000 Active 46 DOM
  4. 2026-06-15
    days on market $995,000 Active 45 DOM
  5. 2026-06-14
    days on market $995,000 Active 43 DOM
  6. 2026-06-10
    days on market $995,000 Active 40 DOM
  7. 2026-06-09
    days on market $995,000 Active 39 DOM
  8. 2026-06-08
    days on market $995,000 Active 38 DOM
  9. 2026-06-07
    days on market $995,000 Active 37 DOM
  10. 2026-06-05
    days on market $995,000 Active 34 DOM
  11. 2026-06-03
    days on market $995,000 Active 33 DOM
  12. 2026-06-02
    days on market $995,000 Active 32 DOM
  13. 2026-06-01
    days on market $995,000 Active 31 DOM
  14. 2026-05-31
    days on market $995,000 Active 30 DOM
  15. 2026-05-30
    days on market $995,000 Active 29 DOM
  16. 2026-05-01
    listed $995,000 Active 1484-char remark
  17. 2025-08-08
    price $995,000
  18. 2025-06-02
    price $1,095,000
  19. 2022-06-03
    soldstatus $720,000 Closed
  20. 2022-04-29
    status Pending
  21. 2022-04-20
    listed $765,000 Active
  22. 2016-06-23
    soldstatus $450,000 Sold
  23. 2016-06-23
    soldstatus $450,000
  24. 2016-05-12
    status Pending
  25. 2016-01-27
    status Active
  26. 2015-12-15
    historical
  27. 2015-09-25
    price $499,000
  28. 2015-07-17
    price $525,000
  29. 2015-03-05
    listed $550,000 Active
  30. 1999-07-02
    soldstatus $195,000

ⓘ 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
$9,755 · $813/mo
Projected year-2 tax
$11,644 · $970/mo
Expected delta
+$1,888/yr (+$157/mo · 19.4%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 8/10 Severe FEMA zone X (shaded) · 99% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥85°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 8/10 Severe 80% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 2 unhealthy d/yr today · 2 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
$136,548
− Mortgage interest
−$55,735
− Property taxes
−$9,755
− Insurance
−$5,772
− Repairs & maintenance
−$10,924
− Management
−$10,924
− HOA
−$4,560
− Depreciation
−$28,945
Taxable income
$9,932
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,384
After-tax cash flow
$22,787/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 21
NCES district ID
2314773
Math proficiency
91% ▲ 34.00%
Reading proficiency
94% ▲ 20.00%
Median HH income
$68,462
Composite
79.78/100
National rank
#55
State rank
#13 of 112 in ME

Livability — Kennebunk

Score
79/100
State rank
#20
US rank
#2049

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
11,692

Population outlook (York County) Hauer SSP2

Today (2025)
209,961 people
By 2030
212,816 · +1.4%
By 2040
214,360 · +2.1%
By 2050
210,350 · +0.2%
By 2075
201,686 · -3.9%
By 2100
183,392 · -12.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (94%)
Race & ethnicity
White 94% Hispanic / Latino 3% Two or more races 2% Asian 2%
Common ancestry
Lithuanian 8% Slovak 5% Serbian 3%
Foreign-born
8% · Canada, Vietnam
Languages at home
95% English-only · French/Haitian/Cajun 2% Spanish 2% German/W. Germanic 1%

Political lean MEDSL · York

2024 margin
D (+10.5) · D 54.3% · R 43.8% · Other 1.9%
2008→2024 swing
-10.1pp toward R · 2008: 20.5pp · 2024: 10.5pp
All cycles
2024: D+10.5 2020: D+12.6 2016: D+4.8 2012: D+16.4 2008: D+20.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -108.54%
Current HPI
398.495
Rent YoY
Metro
State GDP YoY
F500 in state
0

Price history

+410.3% since first listed
23 events — show timeline
  • 2026-05-01 Listed $995,000 MREIS
  • 2025-12-23 Delisted MREIS
  • 2025-08-08 Price Changed $995,000 MREIS
  • 2025-07-03 Listed $1,095,000 MREIS
  • 2025-06-28 Delisted MREIS
  • 2025-06-02 Price Changed $1,095,000 MREIS
  • 2025-04-24 Listed $1,150,000 MREIS
  • 2025-01-03 Delisted MREIS
  • 2024-07-25 Listed $1,150,000 MREIS
  • 2024-06-23 Delisted MREIS
  • 2024-05-24 Listed $1,200,000 MREIS
  • 2022-06-03 Sold (MLS) $720,000 MREIS
  • 2022-04-29 Pending MREIS
  • 2022-04-20 Listed $765,000 MREIS
  • 2016-06-23 Sold (Public Records) $450,000 Public Records
  • 2016-06-23 Sold (MLS) $450,000 MREIS
  • 2016-05-12 Pending MREIS
  • 2016-01-27 Relisted MREIS
  • 2015-12-15 Delisted MREIS
  • 2015-09-25 Price Changed $499,000 MREIS
  • 2015-07-17 Price Changed $525,000 MREIS
  • 2015-03-05 Listed $550,000 MREIS
  • 1999-07-02 Sold (Public Records) $195,000 Public Records

Property tax history

+4.3%/yr

Latest (2024): $9,755 · +5.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…