OFF_MARKETExcellent Deal-1 days on market

71 Pearl Street

71 Pearl Street, Bath, ME 04530, Bath, ME 04530
$359,999
Zestimate®:$338,100

Listing Price

Property image 1
71 Pearl Street, Bath, ME 04530
Loc: Bath, ME
Days Listed
-1
Tax Assessed
$221k
Zestimate®
$338k
Market Rate
Lot Size
3,920 sqft
Rent Estimate
$2,644/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
0.6 mi away
5

Bath Middle School

6-8
0.7 mi away
7

Morse High School

9-12
1 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
7.57%
Total ROI
27.5%
Cash Flow
$451/mo
DSCR
1.25
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
2026-05-12Listing removed$349,999$193
2026-04-20Price change$349,999$193
2026-03-26Price change$359,999$198
2026-02-25Price change$369,999$204
2026-01-21Price change$379,999$209
2026-01-07Price change$399,999$220
2025-12-10Price change$420,000$231
2025-11-14Price change$430,000$237
2025-11-04Price change$440,000$242
2025-10-28Price change$475,000$261
2025-10-16Price change$485,000$267
2025-09-19Listed for sale$499,000$274
2025-03-26Sold$170,000$94
2025-03-11Pending sale$199,000$109
2025-02-12Listed for sale$199,000$109
2025-02-12Listing removed$199,500$110
2025-01-19Listed for sale$199,500$110
2025-01-06Contingent$199,500$110
2024-11-18Listed for sale$199,500$110

Tax History

YearProperty TaxTax Assessment
2024$3,643$220,800
2023$3,336$197,400
2022$3,056$149,800
2021$3,041$149,800
2020$3,041$149,800
2019$2,966$149,800
2018$2,812$129,000
2017$2,754$129,000
2016$2,722$129,000
2015$2,670$129,000
2014$2,606$129,000
2013$2,534$129,000
2012$2,412$129,000
2011$2,309$129,000
2009$1,995$116,000
2006$1,879$116,000
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
2
Sq Ft
1,818
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: $359,999Rent Basis: Observed Comp Model ($2,644/mo)State Tax Benchmark: 1.28% (ME)Hazard Reserve: $105/mo
Haven ScoreRisky
2/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
5.65%

NOI: $20,344/yr

Cash-on-Cash Yield
-2.5%

On $82,800 invested

DSCR Ratio
0.91x

Negative debt coverage

5-Yr Leveraged ROI
+81.7%

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)-$236/mo
Homeowner / Hazard Insurance-$105/mo
Vacancy Reserve (5% of rent)-$132/mo
Repairs & Maintenance (10% of rent)-$264/mo
Property Management (8% of rent)-$212/mo
Total Pure Operating Expenses-$949/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,644/mo
Less: Operating Expenses-$949/mo
Net Operating Income (NOI)+$1,695/mo
Less: Debt Service (30yr @ 6.75%)-$1,868/mo
Net Cash Flow
$-173/mo
$-2,071/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Bath.