OFF_MARKETExcellent Deal-1 days on market

277 Old Brunswick Road

277 Old Brunswick Road, Bath, ME 04530, Bath, ME 04530
$409,900
Zestimate®:$418,000$8,100 Under Market

Listing Price

Property image 1
277 Old Brunswick Road, Bath, ME 04530
Loc: Bath, ME
Days Listed
-1
Tax Assessed
$273k
Zestimate®
$418k
2% Under Valued
Lot Size
2.88 acres
Rent Estimate
$2,400/mo
Est. Cash Flow base
Type
single family

More Than Just a Property

We believe a home extends beyond its walls. That's why we help you explore the pulse of the community—from top-rated schools to essential emergency services. Your safety, well-being, and connection to the neighborhood matter to us.

4.9
Safety Score
A+
Schools

Nearby Schools

Educational options and performance ratings in the area.

N/A

Dike-Newell School

PK-2
1.7 mi away
5

Bath Middle School

6-8
1.1 mi away
7

Morse High School

9-12
0.9 mi away

Property Overview

A stunning investment opportunity in a prime location. This property features modern amenities, spacious living areas, and strong rental potential.

Features & Amenities

Open Floor PlanHardwood FloorsModern KitchenStainless Steel AppliancesCentral Heat/AirLarge BackyardParkingNear Transit

Haven AI Verdict

Recommendation
Pending...
Confidence Score: 0/10
Exercise caution due to potential market volatility.
Cap Rate
7.55%
Total ROI
27.4%
Cash Flow
$506/mo
DSCR
1.24
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Checking Access...

Haven AI

Analyzing property data...

Checking Access...

10-Year Price Projection

Price & Tax History

Price History

DateEventPricePrice/sqft
2026-06-13Pending sale$409,900$325
2026-06-08Sold$415,000$329
2026-04-20Contingent$409,900$325
2026-04-15Listed for sale$409,900$325

Tax History

YearProperty TaxTax Assessment
2024$4,506$273,100
2023$3,857$228,200
2022$3,809$186,700
2021$3,790$186,700
2020$3,790$186,700
2019$3,697$186,700
2018$3,462$158,800
2017$3,390$158,800
2016$3,351$158,800
2015$3,287$158,800
2014$3,208$158,800
2013$3,119$158,800
2012$2,970$158,800
2011$2,843$158,800
2009$2,504$145,600
2006$2,343$144,600
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,260
Institutional Underwriting Ledger

Investment Numbers & Operating Model

Standardized cash flow underwriting modeled with state tax schedules, regional insurance hazard risk, and disciplined operating reserves.

Data Sources:MLS List Price: $409,900Rent Basis: Observed Comp Model ($2,400/mo)State Tax Benchmark: 1.28% (ME)Hazard Reserve: $120/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.21%

NOI: $17,240/yr

Cash-on-Cash Yield
-8.8%

On $94,277 invested

DSCR Ratio
0.68x

Negative debt coverage

5-Yr Leveraged ROI
+50.3%

Equity + cumulative cash

Financing Scenario Controls
Adjust down payment & rates to model your personalized return

Monthly Cash Flow Breakdown

Monthly Operating Deductions
Property Taxes (1.28% of basis)-$291/mo
Homeowner / Hazard Insurance-$120/mo
Vacancy Reserve (5% of rent)-$120/mo
Repairs & Maintenance (10% of rent)-$240/mo
Property Management (8% of rent)-$192/mo
Total Pure Operating Expenses-$963/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,400/mo
Less: Operating Expenses-$963/mo
Net Operating Income (NOI)+$1,437/mo
Less: Debt Service (30yr @ 6.75%)-$2,127/mo
Net Cash Flow
$-690/mo
$-8,282/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Bath.