CashFlowRE
Sign in Sign up
3440 Curtis Ave
C- Composite 51.93
Why this score? — see what drove the C- 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 +14.1/30.0
  • Appreciation +10.0/10.0
  • ARV discount +7.5/15.0
  • DSCR +4.3/10.0
  • Livability +4.2/5.0
  • 1% rule +4.0/10.0
  • Rent growth +3.3/5.0
  • Condition / age +2.5/5.0
  • Schools +2.1/10.0

$199,900

3440 Curtis Ave · Omaha, NE 68111
3 bd · 2.5 ba · 1,960 sqft · Other public records · 28 Days on market
Built 1900 0.25 ac lot

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

Listing remarks

Very attractive home on a corner lot. Large rooms and a huge yard for kids and pets. Two car garage which offers a flat exterior concrete roof for extra entertainment options.

Key facts

  • 0.25 acre lot
  • 2 garage spots
  • Built 1900

Property features AI

Exterior

  • Parking: Attached 2-car garage with garage door opener; Two covered parking spaces
  • Utilities: Public water and public sewer; Electricity and natural gas available; Cable available
  • Home design: Two-story single-family residence; Not new / not a model; Facing direction not specified
  • Construction: Vinyl siding frame construction; Composition roof; Block foundation; Built in 1900
  • Exterior features: Porch, patio, and enclosed patio; Separate entrance; Chain link fencing; Corner city lot with curb, gutter and public sidewalk

Interior

  • Kitchen: Kitchen on the main floor with luxury vinyl plank flooring
  • Bedrooms: Master bedroom on 2nd floor with wall-to-wall carpeting; Two additional bedrooms on 2nd floor with wall-to-wall carpeting
  • Flooring: Wood flooring in living and dining areas; Luxury vinyl plank in kitchen; Carpet in bedrooms
  • Bathrooms: Three bathrooms total: one full, one three-quarter, and one half; At least one bathroom on the main level and one below grade
  • Heating & cooling: Natural gas forced air heating; Central air conditioning
  • Interior features: Partially finished walk-out basement; No fireplaces; Wood and luxury vinyl plank flooring with carpet in some bedrooms

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 other listed at $200k.

Deal economics

  • At list price, monthly cash flow is $28 ($330/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $180k (9.7% below list).
  • Recommended offer: $180k (9.7% below list) — sets the bar for 1% rule.
  • Cap rate 6.5% vs local median 3.6% in Omaha — 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 84/100 on livability (#7 in NE, #663 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, commute A+, cost of living A+; Watch: crime F.
  • Omaha Public Schools (urban): math 20% / reading 28% proficiency, ranked #110 of 111 in NE (top 99%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 62% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Belvedere Elementary School (math 2% / reading 12%, grade F, #497 of 502 statewide, top 99%, 366 students, 0% FRL); North High School (math 21% / reading 25%, grade F, #247 of 261 statewide, top 95%, 1,796 students, 0% FRL) — zoned schools average 0% FRL vs 62% district-wide (62 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: Rents rising (+3.2%/yr); 139 active listings in the ZIP; 14 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); lower-income renter base — watch delinquency; 4,539 units permitted in Douglas County in 2024 (2,583 in 5+ unit buildings).
  • At $1,805/mo this rent would consume 51% of the median local household income ($42k/yr) (locally 1913% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • In year one you build about $21k of equity ($1k loan paydown + $20k appreciation (10.0% local appreciation)).
  • Douglas County population projected at +28% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (10.0% appreciation + 3.2% rent growth), your $56k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 2, paydown + projected appreciation supports a ~$34k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 28 days — a 2% lower offer ($197k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 8y ago 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 1900 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $180,497 (9.7% below list)

Questions for the listing agent

  1. Built in 1900 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. Crime grade is F in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  4. 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.
  5. 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.
  6. 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
0.90%
Cap rate
6.46%
Cash-on-cash
0.59%
DSCR
1.03
GRM
9.2

CMA / ARV

No comps found within radius.

Projected returns pro-forma

10.0% appreciation · 3.22% rent growth · sell at horizon

5-year hold
IRR
24.8%
Equity multiple
2.98×
Total profit
$111,061
Equity at exit
$180,086
10-year hold
IRR
22.0%
Equity multiple
6.83×
Total profit
$326,573
Equity at exit
$388,362

Cash invested: $55,972 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
83 Strongly Landlord-Friendly
State Nebraska
83 Strongly Landlord-Friendly · R+13
County
— inherits STATE
City
— inherits STATE
3-day pay-or-quit; preempted; moderate court pace.

ZIP-level market 68111

Home prices YoY
4.0%
Rents YoY
3.2%
Active inventory
139
Price-to-rent
9.2×

Monthly cashflow live

Estimated rent
$1,805 high interval (Pro) →
Mortgage (P&I)
$1,048
Tax from tax record
$267 /mo · $3,202/yr
Insurance
$83
HOA
$0
Vacancy / Maint / Mgmt
$379
Net cashflow
$28

Break-even live

Break-even rent $1,770
Max offer price $199,900
Occupancy floor 93%

Sensitivity live

Price -10% $141 -5% $84 +0% $28 +5% $-29 +10% $-86
Rent -10% $-115 -5% $-44 +0% $28 +5% $99 +10% $170
Rate -1.0pp $128 -0.5pp $78 base $28 +0.5pp $-24 +1.0pp $-77

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
$49,975
Closing costs
$5,997
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 14 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3901 Curtis Ave Omaha, NE 2.0 2.5 1745 $1,850 $1.06 3d 1 0.27mi
3188 Stone Ave Omaha, NE 4.0 2.0 2285 $2,050 $0.90 44d 1 0.30mi
4026 Bauman Ave Omaha, NE 4.0 1.0 1350 $1,695 $1.26 44d 1 0.48mi
3501 Weber Cir Omaha, NE 3.0 2.0 1600 $1,700 $1.06 11d 1 0.63mi
3030 Ernst St Omaha, NE 3.0 2.0 1500 $1,500 $1.00 3d 1 0.73mi
4655 Curtis Ave Omaha, NE 3.0 2.0 2000 $1,900 $0.95 44d 1 0.88mi
3366 Craig Ave Omaha, NE 4.0 1.0 1250 $1,511 $1.21 19d 1 0.90mi
2436 Laurel Ave Omaha, NE 3.0 1.0 1582 $1,495 $0.95 24d 1 0.94mi
7608 N 29th St Omaha, NE 4.0 2.0 2040 $2,200 $1.08 2d 1 1.02mi
4707 N 40th Ave Omaha, NE 3.0 1.0 1337 $1,500 $1.12 21d 1 1.05mi
5348 N 25th St Omaha, NE 4.0 1.0 1446 $1,600 $1.11 44d 1 1.06mi
4240 Fowler Ave Omaha, NE 4.0 2.0 1956 $1,895 $0.97 24d 1 1.16mi
4657 Camden Ave Omaha, NE 3.0 1.0 1250 $1,500 $1.20 44d 1 1.23mi
2416 Fowler Ave Omaha, NE 4.0 2.0 2169 $1,950 $0.90 15d 1 1.37mi

Listing history 35 events

  1. 2026-06-18
    days on market $199,900 Active 28 DOM
  2. 2026-06-17
    days on market $199,900 Active 27 DOM
  3. 2026-06-16
    days on market $199,900 Active 26 DOM
  4. 2026-06-15
    days on market $199,900 Active 25 DOM
  5. 2026-06-13
    days on market $199,900 Active 23 DOM
  6. 2026-06-10
    days on market $199,900 Active 20 DOM
  7. 2026-06-09
    days on market $199,900 Active 19 DOM
  8. 2026-06-08
    days on market $199,900 Active 18 DOM
  9. 2026-06-07
    days on market $199,900 Active 17 DOM
  10. 2026-06-03
    days on market $199,900 Active 13 DOM
  11. 2026-06-03
    days on market $199,900 Active 12 DOM
  12. 2026-06-01
    days on market $199,900 Active 11 DOM
  13. 2026-06-01
    days on market $199,900 Active 10 DOM
  14. 2026-05-18
    listed $199,900 New
  15. 2026-03-17
    historical
  16. 2026-01-27
    price $235,000
  17. 2025-12-29
    price $215,000
  18. 2025-12-08
    listed $225,000 New
  19. 2025-12-07
    historical
  20. 2025-11-24
    price $219,000
  21. 2025-10-28
    price $225,000
  22. 2025-10-13
    price $235,000
  23. 2025-09-29
    listed $245,000 New
  24. 2022-09-26
    soldstatus $230,000
  25. 2022-09-23
    soldstatus $230,000 Sold
  26. 2022-08-19
    status Pending
  27. 2022-07-29
    listed $230,000 Active - New
  28. 2020-12-31
    soldstatus $190,000
  29. 2020-12-28
    soldstatus $190,000 Sold
  30. 2020-11-18
    status Pending
  31. 2020-11-12
    listed $185,000 Active - New
  32. 2018-07-25
    soldstatus $130,000
  33. 2018-07-22
    soldstatus $130,000 Sold
  34. 2018-06-18
    status Pending
  35. 2018-06-15
    listed $139,900 Active - New

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Tax reassessment forecast NE · Resets to sale price

Current annual tax
$3,202 · $267/mo
Projected year-2 tax
$3,458 · $288/mo
Expected delta
+$256/yr (+$21/mo · 8.0%)

ⓘ 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 (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥105°F today · 14 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 2/10 Low 0 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
$21,660
− Mortgage interest
−$11,198
− Property taxes
−$3,202
− Insurance
−$1,000
− Repairs & maintenance
−$1,733
− Management
−$1,733
− Depreciation
−$5,815
Taxable loss
−$3,020
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$725
After-tax cash flow
$1,055/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
Omaha Public Schools
NCES district ID
3174820
Math proficiency
20% ▼ -10.00%
Reading proficiency
28% ▼ -5.00%
Median HH income
$46,039
Composite
20.83/100
National rank
#8502
State rank
#110 of 111 in NE

Livability — Omaha

Score
84/100
State rank
#7
US rank
#663

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Omaha, NE
County
Douglas County · 538,646 people
City population
552,986
Metro
Omaha-Council Bluffs, NE-IA
Population (ZIP)
24,210
Household income
$42,185
Rent vs Own
60.3% rent · 39.7% own
Severe rent burden
1913.0

Population outlook (Douglas County) Hauer SSP2

Today (2025)
625,245 people
By 2030
661,613 · +5.8%
By 2040
732,395 · +17.1%
By 2050
801,988 · +28.3%
By 2075
968,637 · +54.9%
By 2100
1,101,871 · +76.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.65)
Race & ethnicity
Black 52% Hispanic / Latino 21% White 17% Two or more races 15% Asian 3% Native American 1%
Hispanic origin (detail)
Mexican 14%
Common ancestry
Ukrainian 3% Lithuanian 0%
Foreign-born
14% · Canada, Philippines
Languages at home
75% English-only · Spanish 16% Other Asian/Pacific 3% French/Haitian/Cajun 1%

Political lean MEDSL · Douglas

2024 margin
D (+10.2) · D 54.4% · R 44.2% · Other 1.4%
2008→2024 swing
+5.5pp toward D · 2008: 4.6pp · 2024: 10.2pp
All cycles
2024: D+10.2 2020: D+11.3 2016: D+1.4 2012: R+4.3 2008: D+4.6

Not yet ingested

Civics

Market trends

HPI YoY
▲ 13.82%
Current HPI
358.7174
Rent YoY
▲ 3.22%
Metro
Omaha-Council Bluffs, NE-IA
State GDP YoY
▲ 0.68%
F500 in state
2

Industry mix (Fortune 500 HQ in NE)

Industry F500 HQs Revenue

Price history

+42.9% since first listed
22 events — show timeline
  • 2026-05-18 Listed $199,900 GPRMLS
  • 2026-03-17 Listing Removed GPRMLS
  • 2026-01-27 Price Changed $235,000 GPRMLS
  • 2025-12-29 Price Changed $215,000 GPRMLS
  • 2025-12-08 Listed $225,000 GPRMLS
  • 2025-12-07 Listing Removed GPRMLS
  • 2025-11-24 Price Changed $219,000 GPRMLS
  • 2025-10-28 Price Changed $225,000 GPRMLS
  • 2025-10-13 Price Changed $235,000 GPRMLS
  • 2025-09-29 Listed $245,000 GPRMLS
  • 2022-09-26 Sold (Public Records) $230,000 Public Records
  • 2022-09-23 Sold (MLS) $230,000 GPRMLS
  • 2022-08-19 Pending GPRMLS
  • 2022-07-29 Listed $230,000 GPRMLS
  • 2020-12-31 Sold (Public Records) $190,000 Public Records
  • 2020-12-28 Sold (MLS) $190,000 GPRMLS
  • 2020-11-18 Pending GPRMLS
  • 2020-11-12 Listed $185,000 GPRMLS
  • 2018-07-25 Sold (Public Records) $130,000 Public Records
  • 2018-07-22 Sold (MLS) $130,000 GPRMLS
  • 2018-06-18 Pending GPRMLS
  • 2018-06-15 Listed $139,900 GPRMLS

Property tax history

+8.9%/yr

Latest (2025): $3,202 · +1.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…