CashFlowRE
Sign in Sign up
5 School St
B Composite 74.35
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
  • DSCR +10.0/10.0
  • ARV discount +9.9/15.0
  • Schools +8.0/10.0
  • 1% rule +7.9/10.0
  • Livability +3.6/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$899,900

5 School St · Kennebunkport, ME 04046
3 bd · 2.5 ba · 1,974 sqft · SingleFamily public records · 65 Days on market
Built 1815 8,712 sqft lot Est $949k · 5% under

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

Listing remarks

Welcome to 5 School Street in Kennebunkport. Wide plank pine flooring, exposed beams, and built-ins all contribute to the historic character and charm of this 1815 Colonial. The home offers a large living room, formal dining room, family room or den with a fireplace, and an eat-in kitchen. All three bedrooms are located on the second floor and share a common full bath. The backyard features a stone patio covered by a pergola, fenced yard, and a storage shed. Dock Square is just a five-minute walk from your front door, where you can enjoy award-winning restaurants, cafés, and charming gift shops. Gooch's Beach is a four-minute drive to the south, and Goose Rocks Beach is just 10 minut

Key facts

  • Covered by a pergola
  • Fenced yard
  • Exposed beams

Tags

WIDE PLANK PINE FLOORINGEXPOSED BEAMSBUILT-INSSTONE PATIOCOVERED BY A PERGOLAFENCED YARD

Property features AI

Finance

  • Other: Zoning: VR
  • HOA & community: No pet restrictions

Exterior

  • Parking: Detached 2-car garage; Paved, off-street parking
  • Utilities: Public water; Public sewer; Electric service (circuit breakers)
  • Home design: Single family residence; Built in 1815
  • Construction: Wood frame construction with clapboard siding; Shingle roof
  • Exterior features: Patio; Intown location; Near public beach; Neighborhood setting; Level lot; Sidewalks; Paved road

Interior

  • Kitchen: Electric range; Refrigerator; Dishwasher
  • Bedrooms: Primary bedroom on second floor; Bedroom 2 on second floor; Bedroom 3 on second floor
  • Flooring: Carpet; Hardwood; Tile
  • Bathrooms: Two full bathrooms
  • Heating & cooling: Baseboard heating; Forced air heating; Circuit breaker electrical; Electric water heater
  • Interior features: Attic; Interior access to basement; Crawl space basement; One fireplace; Eight total rooms
  • Laundry & utility: Washer and dryer included; 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 3-bed/2.5-bath single-family listed at $900k.

Deal economics

  • At list price, monthly cash flow is $4k ($44k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($12k rent vs $900k).
  • Recommended offer: $846k (6.0% below list) — sets the bar for market timing.
  • Cap rate 11.2% vs local median 2.2% in Kennebunkport — 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 72/100 on livability (#59 in ME) — a middle-class / working-renter tenant base. Strengths: schools A+, crime A+, employment A+; Watch: amenities F, commute F, cost of living 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: 104 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 $6k of loan paydown is wiped out by about $27k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $252k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 65 days — a 6% lower offer ($846k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts 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.

Risks & watch-outs

  • Watch-outs: built in 1815 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major wind risk, 71% chance of damaging wind over 30y; extreme-heat days projected 7→17/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $845,906 (6.0% below list)

Questions for the listing agent

  1. It's been on market 65 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1815 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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.
  7. 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.
  8. 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
1.29%
Cap rate
11.17%
Cash-on-cash
17.41%
DSCR
1.77
GRM
6.4

CMA / ARV

ARV (on-the-fly)
$949,494
Comps found
10
Show comp detail 10 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
5 School St 0.00mi 3/2.0 1,974 (0%) 1mo $835,000 $423 98
24 School St 0.18mi 4/2.0 (+1) 1,820 (-8%) 1mo $875,000 $481 70
10 Pleasant St 0.19mi 3/2.5 1,935 (-2%) 21mo $1,253,000 $648 70
17 Magnolia Dr 0.49mi 3/2.5 2,000 (+1%) 10mo $845,000 $423 67
15 Magnolia Dr 0.47mi 3/2.5 1,911 (-3%) 8mo $900,000 $471 66
7 Elm St 0.10mi 3/1.5 1,723 (-13%) 13mo $1,400,000 $813 60
42 Ocean Ave 0.16mi 2/2.0 (-1) 1,779 (-10%) 12mo $1,125,000 $632 58
4 Bufflehead Cove Ln 0.70mi 3/2.5 2,044 (+4%) 8mo $1,275,000 $624 55
10 Wakefield Pasture Rd 0.46mi 3/2.0 1,729 (-12%) 9mo $825,000 $477 48
12 Bufflehead Cove Ln 0.73mi 4/2.0 (+1) 2,128 (+8%) 11mo $642,000 $302 37

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

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

5-year hold
IRR
8.8%
Equity multiple
1.34×
Total profit
$86,739
Equity at exit
$134,178
10-year hold
IRR
18.0%
Equity multiple
2.49×
Total profit
$374,305
Equity at exit
$77,807

Cash invested: $251,972 (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 04046

Home prices YoY
-16.8%
Active inventory
104
Price-to-rent
6.4×

Monthly cashflow live

Estimated rent
$11,628 medium interval (Pro) →
Mortgage (P&I)
$4,719
Tax from tax record
$437 /mo · $5,240/yr
Insurance
$375
HOA
$0
Vacancy / Maint / Mgmt
$2,442
Net cashflow
$3,655

Break-even live

Break-even rent $7,001
Max offer price $899,900
Occupancy floor 64%

Sensitivity live

Price -10% $4,165 -5% $3,910 +0% $3,655 +5% $3,401 +10% $3,146
Rent -10% $2,737 -5% $3,196 +0% $3,655 +5% $4,115 +10% $4,574
Rate -1.0pp $4,109 -0.5pp $3,884 base $3,655 +0.5pp $3,422 +1.0pp $3,185

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
$224,975
Closing costs
$26,997
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
18 Seagrass Ln Unit 1532196P Kennebunk, ME 4.0 3.5 2174 $11,628 $5.35 22d 1 0.91mi

Listing history 8 events

  1. 2026-05-15
    status Pending
  2. 2026-05-14
    historical Active Under Contract
  3. 2026-05-13
    status Pending
  4. 2026-04-16
    historical Active Under Contract
  5. 2026-04-10
    status Pending
  6. 2026-03-21
    status Active
  7. 2026-03-14
    historical Active Under Contract
  8. 2026-03-04
    listed $899,900 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
$5,240 · $437/mo
Projected year-2 tax
$8,739 · $728/mo
Expected delta
+$3,499/yr (+$292/mo · 66.8%)

ⓘ 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 3/10 Moderate
  • 🌡 Heat 5/10 Major 7 d/yr ≥85°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 71% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 1 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
$139,536
− Mortgage interest
−$50,408
− Property taxes
−$5,240
− Insurance
−$4,500
− Repairs & maintenance
−$11,163
− Management
−$11,163
− Depreciation
−$26,179
Taxable income
$30,883
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$7,412
After-tax cash flow
$36,452/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 — Kennebunkport

Score
72/100
State rank
#59
US rank
#6034

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Kennebunkport, ME
Population (ZIP)
8,035

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 (96%)
Race & ethnicity
White 96% Two or more races 3%
Common ancestry
Lithuanian 16% Slovak 4% Romanian 3%
Foreign-born
3% · Canada
Languages at home
96% English-only · French/Haitian/Cajun 3% Russian/Polish/Slavic 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
▼ -73.58%
Current HPI
363.3908
Rent YoY
Metro
State GDP YoY
F500 in state
0

Price history

8 events — show timeline
  • 2026-05-15 Pending MREIS
  • 2026-05-14 Contingent MREIS
  • 2026-05-13 Pending MREIS
  • 2026-04-16 Contingent MREIS
  • 2026-04-10 Pending MREIS
  • 2026-03-21 Relisted MREIS
  • 2026-03-14 Contingent MREIS
  • 2026-03-04 Listed $899,900 MREIS

Property tax history

+6.0%/yr

Latest (2025): $5,240 · +5.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…