Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Rental property for sale in Waterville at 5 Swan Street, Waterville, ME, 04901 offers $1,085/mo rent that, after a $514/mo payment, leaves $422/mo cash flow. Total monthly income is $1,085/mo, and annual cash flow is $5,067/yr on $34,808 cash. Return on cash invested measures 34.47% in year one, and rental yield stands at 12.4% at a $105,000 entry. Equity gained on principal adds $678/yr while 5% annual appreciation compounds into $29,010 by year five. Five-year ROI records 181.17% and total cumulative return in cash reaches $63,062. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $1,085/mo property income versus a $514/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Multi Family
Built in 1900
3,049 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 04901, Waterville, ME area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,740 (100%) |
| Owner Occupied HU | 7,081 (55.6%) |
| Renter Occupied HU | 4,624 (36.3%) |
| Vacant Housing Units | 1,035 ( 8.1%) |
| Median Home Value | $219,128 |
| Average Home Value | $243,970 |
Residential
11,552
Single Family
10,471
Multi-Family
1,081
Businesses
922
Date | Event | Price |
|---|---|---|
| 2025-05-07 | Listed for sale | $105,000 |
| 1994-06-29 | Sold | $33,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-05-15 | $1250.00 | 49.70% | $62,800 | 94.43% |
| 2022-05-15 | $835.00 | 1.33% | $32,300 | N/A |
| 2021-05-15 | $824.00 | N/A | $32,300 | N/A |
Listed by: N/A • EXP Realty
Mls Name: Maine Listings
Mls Provider:
Mls ID: #1621683
Disclaimer: Listing data is derived in whole or in part from Maine Real Estate Information System, Inc. (d/b/a Maine Listings) and is for consumers' personal, noncommercial use only. Dimensions are approximate and not guaranteed. All data should be independently verified. 2025 Maine Real Estate Information System, Inc. All Rights Reserved. Equal Housing Opportunity. Zillow Inc. 415 Congress St #202 Portland, ME 04101 (207) 220-3782
