OFF_MARKETGood Deal-1 days on market

3 Pine Hill Drive #3

3 Pine Hill Drive #3, Bath, ME 04530, Bath, ME 04530
$289,000
Zestimate®:$296,200$7,200 Under Market

Listing Price

Property image 1
3 Pine Hill Drive #3, Bath, ME 04530
Loc: Bath, ME
Days Listed
-1
Zestimate®
$296k
2% Under Valued
Rent Estimate
$2,285/mo
Est. Cash Flow base
Type
condo

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.

4

Fisher-Mitchell School

3-5
0.3 mi away
5

Bath Middle School

6-8
0.9 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
Good
Confidence Score: 7/10
Strong rental demand expected in this area (98% occupancy rate).
Turnkey property requiring minimal initial CapEx.
Cap Rate
7.42%
Total ROI
26.7%
Cash Flow
$325/mo
DSCR
1.22
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Checking Access...

Haven AI

This 3-bedroom condo in Bath, ME, presents a stable entry-point investment at a competitive $289,000 price point. A gross rental yield of 7.42% is respectable for the region, supported by the area's steady demand from major employers like Bath Iron Works. However, the monthly cash flow of $324.96 is relatively thin for a 3-unit bedroom property once accounting for property management and maintenance reserves. As a condo, the primary risk lies in HOA fee volatility and special assessments, which could easily evaporate the current cash flow margin. The 4% appreciation is realistic, but conservative investors should prioritize the immediate yield given the modest monthly surplus.

Strengths
  • High utility 3-bed, 2-bath configuration increases tenant retention
  • Strong gross rental yield of 7.42% exceeds many comparable coastal markets
  • Stable local economy driven by established industrial employers
  • Accessible entry price for a multi-bedroom asset
Considerations
  • Monthly cash flow margin of $325 is vulnerable to HOA fee increases
  • Special assessments represent a significant tail risk for condo investments
  • Limited control over exterior maintenance costs and capital improvements
  • 3-bedroom units may face higher turnover costs compared to smaller units
Checking Access...

10-Year Price Projection

Price & Tax History

Price History

DateEventPricePrice/sqft
2026-06-05Pending sale$289,000$225
2026-06-04Sold$294,000$229
2026-04-22Contingent$289,000$225
2026-04-15Listed for sale$289,000$225
2021-03-15Sold$175,000$136
2021-02-08Listed for sale$155,000$121
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,286
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: $289,000Rent Basis: Observed Comp Model ($2,285/mo)State Tax Benchmark: 1.28% (ME)Hazard Reserve: $100/mo
Haven ScoreRisky
2/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
5.61%

NOI: $16,214/yr

Cash-on-Cash Yield
-2.7%

On $66,470 invested

DSCR Ratio
0.90x

Negative debt coverage

5-Yr Leveraged ROI
+80.8%

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)-$308/mo
Homeowner / Hazard Insurance-$100/mo
Vacancy Reserve (5% of rent)-$114/mo
Repairs & Maintenance (10% of rent)-$229/mo
Property Management (8% of rent)-$183/mo
Total Pure Operating Expenses-$934/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,285/mo
Less: Operating Expenses-$934/mo
Net Operating Income (NOI)+$1,351/mo
Less: Debt Service (30yr @ 6.75%)-$1,500/mo
Net Cash Flow
$-148/mo
$-1,781/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Bath.