CashFlowRE
Sign in Sign up
3833 Parker St Duplex
B Composite 71.25
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 +25.2/30.0
  • Appreciation +10.0/10.0
  • ARV discount +9.1/15.0
  • DSCR +8.3/10.0
  • 1% rule +6.6/10.0
  • Livability +4.2/5.0
  • Rent growth +3.3/5.0
  • Condition / age +2.5/5.0
  • Schools +2.1/10.0

$249,900

3833 Parker St · Omaha, NE 68111
None bd · None ba · 2,520 sqft · MultiFamily · 90 Days on market
Built 1905 6,500 sqft lot $99/sqft · at area comps Est $259k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 2 units. confirmed

Listing remarks MLS

Fully remodeled duplex offering an excellent investment opportunity! The east unit features 2 bedrooms and 1 full bathroom, with an updated kitchen, formal dining room, and spacious living room on the main level. Upstairs, you’ll find two generously sized bedrooms and a full bath. The basement provides laundry access along with abundant storage space. The west unit offers a similar layout, including an updated kitchen, formal dining room, and living room on the main level. The upper level includes 3 bedrooms and a full bathroom, making it ideal for larger households. Both units showcase refinished hardwood floors, fresh paint, and numerous updates throughout making this a true turnkey property. Don’t miss this opportunity to own a fully updated duplex with strong income potential. Schedule your private showing today!

Key facts

  • Remodeled duplex
  • Formal dining room
  • Updated kitchen

Tags

REMODELED DUPLEXUPDATED KITCHENFORMAL DINING ROOMSPACIOUS LIVING ROOMABUNDANT STORAGE SPACEREFINISHED HARDWOOD FLOORS

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 1×2bd/1.0ba + 1×3bd/1.0ba units multifamily listed at $250k.

Deal economics

  • At list price, monthly cash flow is $558 ($7k/yr) — positive. Per door: $279/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $250k).
  • Recommended offer: $235k (6.0% below list) — sets the bar for market timing.
  • Cap rate 9.0% 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.
  • Market conditions: Rents rising (+3.2%/yr); 139 active listings in the ZIP; 6 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 50% of comp listings sitting > 30 days — soft ceiling on asking rent; lower-income renter base — watch delinquency; 4,539 units permitted in Douglas County in 2024 (2,583 in 5+ unit buildings).
  • At $2,893/mo this rent would consume 82% 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 $27k of equity ($2k loan paydown + $25k 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 $70k cash investment doubles in ~2 years — after that, you're playing with house money.
  • By year 2, paydown + projected appreciation supports a ~$43k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 90 days — a 6% lower offer ($235k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 19y ago; this cycle's ask has dropped $50k (17%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $78k; list at $250k implies a 220% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1905 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $234,906 (6.0% below list)

Questions for the listing agent

  1. It's been on market 90 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  3. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  4. Built in 1905 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. 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?
  8. 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.
  9. 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.
  10. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.16%
Cap rate
8.97%
Cash-on-cash
9.58%
DSCR
1.43
GRM
7.2

CMA / ARV

ARV (median comp)
$259,353
List price
$249,900
Delta
-3.64%
Verdict
FAIR
Comps
14 within 1.0 mi
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1711 Military Ave 0.42mi 4/2.0 2,366 (-6%) 15mo $195,000 $82 58
828 N 41 Ave 0.69mi 4/2.0 2,528 (+0%) 13mo $265,000 $105 56
831 N 42nd St 0.69mi —/— 2,808 (+11%) 20mo $240,000 $85 32

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

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

5-year hold
IRR
31.4%
Equity multiple
3.46×
Total profit
$172,357
Equity at exit
$225,130
10-year hold
IRR
27.2%
Equity multiple
7.87×
Total profit
$480,992
Equity at exit
$485,501

Cash invested: $69,972 (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
15.1×

Monthly cashflow live

Estimated rent
$2,893 high interval (Pro) →
Mortgage (P&I)
$1,311
Tax est. 1.5%
$312 /mo · $3,748/yr
Insurance
$104
HOA
$0
Vacancy / Maint / Mgmt
$608
Net cashflow
$558

Break-even live

Break-even rent $2,186
Max offer price $249,900
Occupancy floor 76%

2-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
1× unit 2 1 $1,377
1× unit 3 1 $1,517
Total (2 units) $2,893

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
$62,475
Closing costs
$7,497
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 6 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
612 N 33rd St Omaha, NE 3.0 2.0 2370 $1,650 $0.70 14d 1 0.92mi
620 N 46th St Omaha, NE 3.0 2.5 2410 $3,497 $1.45 43d 1 1.06mi
2929 California St Omaha, NE 1.0–4.0 1.0–3.0 1280 $1,890 $1.48 3d 118 1.12mi
5011 Miami St Omaha, NE 3.0 3.0 2180 $2,200 $1.01 43d 1 1.16mi
106 S 36th St Omaha, NE 3.0 3.0 1750 $2,275 $1.30 3d 1 1.23mi
411 S 38th Ave Omaha, NE 3.0 3.0 1872 $1,995 $1.07 43d 1 1.39mi

Listing history 23 events

  1. 2026-06-18
    days on market $249,900 Active 90 DOM
  2. 2026-06-17
    days on market $249,900 Active 89 DOM
  3. 2026-06-16
    days on market $249,900 Active 88 DOM
  4. 2026-06-15
    days on market $249,900 Active 87 DOM
  5. 2026-06-13
    days on market $249,900 Active 85 DOM
  6. 2026-06-10
    days on market $249,900 Active 82 DOM
  7. 2026-06-09
    days on market $249,900 Active 81 DOM
  8. 2026-06-08
    days on market $249,900 Active 80 DOM
  9. 2026-06-07
    days on market $249,900 Active 79 DOM
  10. 2026-06-03
    days on market $249,900 Active 75 DOM
  11. 2026-06-03
    days on market $249,900 Active 74 DOM
  12. 2026-06-01
    days on market $249,900 Active 73 DOM
  13. 2026-06-01
    days on market $249,900 Active 72 DOM
  14. 2026-05-15
    price $249,900 844-char remark
    Show marketing remark (844 chars)

    Fully remodeled duplex offering an excellent investment opportunity! The east unit features 2 bedrooms and 1 full bathroom, with an updated kitchen, formal dining room, and spacious living room on the main level. Upstairs, you’ll find two generously sized bedrooms and a full bath. The basement provides laundry access along with abundant storage space. The west unit offers a similar layout, including an updated kitchen, formal dining room, and living room on the main level. The upper level includes 3 bedrooms and a full bathroom, making it ideal for larger households. Both units showcase refinished hardwood floors, fresh paint, and numerous updates throughout making this a true turnkey property. Don’t miss this opportunity to own a fully updated duplex with strong income potential. Schedule your private showing today!

  15. 2026-05-06
    price $274,900 844-char remark
    Show marketing remark (844 chars)

    Fully remodeled duplex offering an excellent investment opportunity! The east unit features 2 bedrooms and 1 full bathroom, with an updated kitchen, formal dining room, and spacious living room on the main level. Upstairs, you’ll find two generously sized bedrooms and a full bath. The basement provides laundry access along with abundant storage space. The west unit offers a similar layout, including an updated kitchen, formal dining room, and living room on the main level. The upper level includes 3 bedrooms and a full bathroom, making it ideal for larger households. Both units showcase refinished hardwood floors, fresh paint, and numerous updates throughout making this a true turnkey property. Don’t miss this opportunity to own a fully updated duplex with strong income potential. Schedule your private showing today!

  16. 2026-04-20
    price $280,000 844-char remark
    Show marketing remark (844 chars)

    Fully remodeled duplex offering an excellent investment opportunity! The east unit features 2 bedrooms and 1 full bathroom, with an updated kitchen, formal dining room, and spacious living room on the main level. Upstairs, you’ll find two generously sized bedrooms and a full bath. The basement provides laundry access along with abundant storage space. The west unit offers a similar layout, including an updated kitchen, formal dining room, and living room on the main level. The upper level includes 3 bedrooms and a full bathroom, making it ideal for larger households. Both units showcase refinished hardwood floors, fresh paint, and numerous updates throughout making this a true turnkey property. Don’t miss this opportunity to own a fully updated duplex with strong income potential. Schedule your private showing today!

  17. 2026-04-01
    price $290,000 844-char remark
    Show marketing remark (844 chars)

    Fully remodeled duplex offering an excellent investment opportunity! The east unit features 2 bedrooms and 1 full bathroom, with an updated kitchen, formal dining room, and spacious living room on the main level. Upstairs, you’ll find two generously sized bedrooms and a full bath. The basement provides laundry access along with abundant storage space. The west unit offers a similar layout, including an updated kitchen, formal dining room, and living room on the main level. The upper level includes 3 bedrooms and a full bathroom, making it ideal for larger households. Both units showcase refinished hardwood floors, fresh paint, and numerous updates throughout making this a true turnkey property. Don’t miss this opportunity to own a fully updated duplex with strong income potential. Schedule your private showing today!

  18. 2026-03-22
    status Active 844-char remark
    Show marketing remark (844 chars)

    Fully remodeled duplex offering an excellent investment opportunity! The east unit features 2 bedrooms and 1 full bathroom, with an updated kitchen, formal dining room, and spacious living room on the main level. Upstairs, you’ll find two generously sized bedrooms and a full bath. The basement provides laundry access along with abundant storage space. The west unit offers a similar layout, including an updated kitchen, formal dining room, and living room on the main level. The upper level includes 3 bedrooms and a full bathroom, making it ideal for larger households. Both units showcase refinished hardwood floors, fresh paint, and numerous updates throughout making this a true turnkey property. Don’t miss this opportunity to own a fully updated duplex with strong income potential. Schedule your private showing today!

  19. 2026-03-21
    historical 844-char remark
    Show marketing remark (844 chars)

    Fully remodeled duplex offering an excellent investment opportunity! The east unit features 2 bedrooms and 1 full bathroom, with an updated kitchen, formal dining room, and spacious living room on the main level. Upstairs, you’ll find two generously sized bedrooms and a full bath. The basement provides laundry access along with abundant storage space. The west unit offers a similar layout, including an updated kitchen, formal dining room, and living room on the main level. The upper level includes 3 bedrooms and a full bathroom, making it ideal for larger households. Both units showcase refinished hardwood floors, fresh paint, and numerous updates throughout making this a true turnkey property. Don’t miss this opportunity to own a fully updated duplex with strong income potential. Schedule your private showing today!

  20. 2026-03-04
    listed $299,900 New 844-char remark
    Show marketing remark (844 chars)

    Fully remodeled duplex offering an excellent investment opportunity! The east unit features 2 bedrooms and 1 full bathroom, with an updated kitchen, formal dining room, and spacious living room on the main level. Upstairs, you’ll find two generously sized bedrooms and a full bath. The basement provides laundry access along with abundant storage space. The west unit offers a similar layout, including an updated kitchen, formal dining room, and living room on the main level. The upper level includes 3 bedrooms and a full bathroom, making it ideal for larger households. Both units showcase refinished hardwood floors, fresh paint, and numerous updates throughout making this a true turnkey property. Don’t miss this opportunity to own a fully updated duplex with strong income potential. Schedule your private showing today!

  21. 2007-03-27
    soldstatus $78,000 301-char remark
    Show marketing remark (301 chars)

    Stately, sturdy brick duplex in excellent condition. Built for the purpose. Roof, gutters & deck are 3 yrs old. Central air, furnace and water heaters new in 2000 for both units. Good sized bedrooms & huge closets. new carpet, paint & wood floors recently re-done. Please see for yourself.

  22. 2007-02-19
    historical 301-char remark
    Show marketing remark (301 chars)

    Stately, sturdy brick duplex in excellent condition. Built for the purpose. Roof, gutters & deck are 3 yrs old. Central air, furnace and water heaters new in 2000 for both units. Good sized bedrooms & huge closets. new carpet, paint & wood floors recently re-done. Please see for yourself.

  23. 2007-01-17
    listed $79,950 301-char remark
    Show marketing remark (301 chars)

    Stately, sturdy brick duplex in excellent condition. Built for the purpose. Roof, gutters & deck are 3 yrs old. Central air, furnace and water heaters new in 2000 for both units. Good sized bedrooms & huge closets. new carpet, paint & wood floors recently re-done. Please see for yourself.

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

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 6 d/yr ≥105°F today · 13 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
$34,716
− Mortgage interest
−$13,998
− Property taxes
−$3,748
− Insurance
−$1,250
− Repairs & maintenance
−$2,777
− Management
−$2,777
− Depreciation
−$7,270
Taxable income
$2,895
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$695
After-tax cash flow
$6,007/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

+212.6% since first listed
10 events — show timeline
  • 2026-05-15 Price Changed $249,900 GPRMLS
  • 2026-05-06 Price Changed $274,900 GPRMLS
  • 2026-04-20 Price Changed $280,000 GPRMLS
  • 2026-04-01 Price Changed $290,000 GPRMLS
  • 2026-03-22 Relisted GPRMLS
  • 2026-03-21 Listing Removed GPRMLS
  • 2026-03-04 Listed $299,900 GPRMLS
  • 2007-03-27 Sold (MLS) $78,000 GPRMLS
  • 2007-02-19 Listing Removed GPRMLS
  • 2007-01-17 Listed $79,950 GPRMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…