CashFlowRE
Sign in Sign up
100 Post St
B+ Composite 77.72
Why this score? — see what drove the B+ 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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Appreciation +7.4/10.0
  • Schools +4.8/10.0
  • Livability +3.1/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$70,000

100 Post St · Gresham, NE 68367
3 bd · 1.0 ba · 1,920 sqft · SingleFamily public records · 9 Days on market
Built 1975 0.39 ac lot

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

Listing remarks

Calling all investors! Located in the small community of Gresham, this property sits on over ¼ of an acre and is ready for a complete transformation. The home has been substantially gutted and will require extensive renovation. Whether you’re looking for your next investment project or a property to rebuild to your specifications, this opportunity offers significant potential. Being sold as-is.

Key facts

  • Extensive renovation
  • Substantially gutted
  • 0.39 acre lot

Tags

OVER A QUARTER OF AN ACRESUBSTANTIALLY GUTTEDEXTENSIVE RENOVATIONSIGNIFICANT POTENTIAL

Property features AI

Exterior

  • Parking: Attached 2-car garage; Two covered parking spaces
  • Utilities: Public water; Public sewer
  • Home design: Single-family residence; Multi-level layout; Built in 1975
  • Construction: Masonite and brick exterior; Composition roof; Slab foundation
  • Exterior features: Level lot; Lot over 1/4 up to 1/2 acre

Interior

  • Kitchen: Spacious kitchen located on the main floor (approximate footprint provided)
  • Bedrooms: Master bedroom on the main floor (approximately 11' x 16'); Second bedroom on the main floor (approximately 10' x 14'); Third bedroom on the 2nd floor (approximately 18' x 15')
  • Bathrooms: One full bathroom and one half bathroom; One main-floor bathroom
  • Heating & cooling: No fuel heating (electric or alternative system)
  • Interior features: No fireplace

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/1.0-bath single-family listed at $70k.

Deal economics

  • At list price, monthly cash flow is $467 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $70k).

Location & tenants

  • Location reads 61/100 on livability (#448 in NE) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: crime C-, health & safety C-, amenities F.
  • Centennial Public Schools (rural): math 58% / reading 53% proficiency, ranked #32 of 111 in NE (top 29%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Centennial Elementary School (math 62% / reading 52%, grade C+, #136 of 502 statewide, top 31%, 248 students, 39% FRL); Centennial Middle School (100 students, 44% FRL); Centennial Jr-Sr High School (math 52% / reading 57%, grade C-, #80 of 261 statewide, top 37%, 148 students, 31% FRL).
  • Market conditions: 3 active listings in the ZIP; 29 units permitted in York County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $4k of equity ($484 loan paydown + $3k appreciation (4.8% local appreciation)).
  • York County population projected at +8% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (4.8% appreciation + 3.0% rent growth), your $20k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 9, paydown + projected appreciation supports a ~$33k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • Only 9 days on market — expect competitive offers; lowballing is unlikely to land.
  • Current owner paid $8k; list at $70k implies a 833% gain — meaningful room to come down on a strong offer.
Recommended offer $70,000

Questions for the listing agent

  1. Built in 1975 — 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. Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  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
1.65%
Cap rate
14.29%
Cash-on-cash
28.56%
DSCR
2.27
GRM
5.1

CMA / ARV

No comps found within radius.

Projected returns pro-forma

4.75% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
37.5%
Equity multiple
3.29×
Total profit
$44,834
Equity at exit
$38,597
10-year hold
IRR
35.9%
Equity multiple
6.63×
Total profit
$110,334
Equity at exit
$65,744

Cash invested: $19,600 (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 68367

Home prices YoY
4.0%
Active inventory
3
Price-to-rent
5.1×

Monthly cashflow live

Estimated rent
$1,153 medium interval (Pro) →
Mortgage (P&I)
$367
Tax from tax record
$48 /mo · $575/yr
Insurance
$29
HOA
$0
Vacancy / Maint / Mgmt
$242
Net cashflow
$467

Break-even live

Break-even rent $562
Max offer price $70,000
Occupancy floor 55%

Sensitivity live

Price -10% $506 -5% $486 +0% $467 +5% $447 +10% $427
Rent -10% $375 -5% $421 +0% $467 +5% $512 +10% $558
Rate -1.0pp $502 -0.5pp $484 base $467 +0.5pp $448 +1.0pp $430

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
$17,500
Closing costs
$2,100
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.

Listing history 8 events

  1. 2026-06-21
    days on market $70,000 Active 9 DOM
  2. 2026-06-18
    days on market $70,000 Active 7 DOM
  3. 2026-06-17
    days on market $70,000 Active 6 DOM
  4. 2026-06-16
    statusdays on market $70,000 Active 5 DOM
  5. 2026-06-15
    days on market $70,000 New 4 DOM
  6. 2026-06-13
    days on market $70,000 New 2 DOM
  7. 2026-06-12
    remarks 397-char remark
  8. 2026-06-12
    listed $70,000 New 1 DOM

ⓘ 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
$575 · $48/mo
Projected year-2 tax
$1,211 · $101/mo
Expected delta
+$636/yr (+$53/mo · 110.6%)

ⓘ 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 ≥103°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 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
$13,834
− Mortgage interest
−$3,921
− Property taxes
−$575
− Insurance
−$350
− Repairs & maintenance
−$1,107
− Management
−$1,107
− Depreciation
−$2,036
Taxable income
$4,738
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,137
After-tax cash flow
$4,461/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
Centennial Public Schools
NCES district ID
3100099
Math proficiency
58% ▲ 9.00%
Reading proficiency
53% ▬ 0.00%
Median HH income
$55,898
Composite
47.94/100
National rank
#2206
State rank
#32 of 111 in NE

Livability — Gresham

Score
61/100
State rank
#448
US rank
#17454

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Gresham, NE
Population (ZIP)
335

Population outlook (York County) Hauer SSP2

Today (2025)
13,976 people
By 2030
14,103 · +0.9%
By 2040
14,490 · +3.7%
By 2050
15,059 · +7.7%
By 2075
18,276 · +30.8%
By 2100
21,449 · +53.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (91%)
Race & ethnicity
White 91% Hispanic / Latino 4% Two or more races 3% Native American 1%
Common ancestry
Romanian 7% Slovak 2% Iranian 1%
Foreign-born
4% · Canada, Guatemala
Languages at home
84% English-only · German/W. Germanic 11% Spanish 3% Tagalog/Filipino 2%

Political lean MEDSL · York

2024 margin
Solid R (+51.3) · D 23.6% · R 74.9% · Other 1.5%
2008→2024 swing
-2.0pp toward R · 2008: -49.3pp · 2024: -51.3pp
All cycles
2024: R+51.3 2020: R+51.8 2016: R+56.0 2012: R+55.4 2008: R+49.3

Not yet ingested

Civics

Market trends

HPI YoY
▲ 4.75%
Current HPI
125.0631
Rent YoY
Metro
State GDP YoY
▲ 0.68%
F500 in state
2

Industry mix (Fortune 500 HQ in NE)

Industry F500 HQs Revenue

Price history

+833.3% since first listed
2 events — show timeline
  • 2026-06-11 Listed $70,000 GPRMLS
  • 2006-09-29 Sold (Public Records) $7,500 Public Records

Property tax history

+11.7%/yr

Latest (2025): $575 · +115.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…