CashFlowRE
Sign in Sign up
7719 N 169 St 🏗️ New Construction
D+ Composite 45.86
Why this score? — see what drove the D+ 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 +12.1/30.0
  • ARV discount +7.5/15.0
  • Schools +6.1/10.0
  • Condition / age +4.8/5.0
  • Livability +4.2/5.0
  • Rent growth +4.0/5.0
  • 1% rule +3.7/10.0
  • DSCR +3.6/10.0
  • Appreciation +0.0/10.0

$319,990

7719 N 169 St · Omaha, NE 68007
4 bd · 2.5 ba · 1,767 sqft · Other · 55 Days on market
Built 2026 Excellent condition 5,635 sqft lot $56/mo HOA · 2% of rent ↓ 25% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to 7719 N 169th St in Majestic Pointe, Bennington, NE. This two-story duplex offers 4 bedrooms, 2.5 bathrooms, and 1,767 sq. ft. of thoughtfully designed living space. The open-concept main level features an open layout with a spacious living room and electric fireplace, flowing into a bright dining area and kitchen with a large island, white cabinetry, stainless steel appliances, and a pantry. A guest half bath, coat closet, and access to the 2-car garage complete the first floor. This level is perfect for family movie nights or entertaining with friends. Heading upstairs, the oversized primary suite at the back of the home includes a walk-in closet and private bath with dual vanity and a deep walk-in shower. Two secondary bedrooms sit at the front of the home, along with a second full bath with dual vanity and a centrally located laundry room. With its functional design and inviting spaces, this home is perfect for families of all sizes. Your new home awaits at Majestic Pointe in Bennington today! This home is currently under construction. Photos and video may be similar but not necessarily of subject property, including interior and exterior colors, finishes and appliances.

Key facts

  • Large windows
  • White cabinetry
  • Open-concept layout

Tags

OPEN-CONCEPT LAYOUTCOZY ELECTRIC FIREPLACELARGE WINDOWSWHITE CABINETRYSTAINLESS STEEL APPLIANCESWALK-IN PANTRY

Property features AI

Finance

  • HOA & community: Homeowners association with $675 annual fee

Exterior

  • Parking: Attached 2-car garage (covered)
  • Utilities: Public water
  • Home design: Townhouse (attached); Two levels; New construction (Emerson model by DR HORTON)
  • Construction: Built in 2026; Concrete perimeter foundation
  • Exterior features: Patio; Lot up to 1/4 acre

Interior

  • Kitchen: Range; Dishwasher; Microwave
  • Bedrooms: Master bedroom on 2nd floor; Additional bedrooms on 2nd floor
  • Bathrooms: 3 bathrooms total: 1 full, 1 three-quarter, 1 half; Main level bathroom present; Below-grade bathroom present
  • Heating & cooling: Natural gas forced-air heating; Central air conditioning
  • Interior features: Electric fireplace (1); Egress unfinished basement
  • Laundry & utility: Basement utility area

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏗️ New construction. The $319,990 list price is a builder figure, so every metric below is computed on the value from comparable previous sales — $306,394.

What this means for you Summary

Snapshot

  • This is a 4-bed/2.5-bath other listed at $320k. Condition is rated excellent.

Deal economics

  • At list price, monthly cash flow is $-67 ($-805/yr) — negative.
  • To cash-flow at today's rent, offer at most $297k (7.3% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $267k (16.7% below list).
  • Recommended offer: $267k (16.7% below list) — sets the bar for 1% rule.
  • Cap rate 6.0% 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.
  • Bennington Public Schools (rural): math 67% / reading 67% proficiency, ranked #3 of 111 in NE (top 3%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease; only 6% free/reduced lunch — higher-income household profile.
  • Zoned schools: Bennington Elementary School (math 77% / reading 72%, grade A, #20 of 502 statewide, top 5%, 403 students, 17% FRL); Bennington South Middle School (510 students, 9% FRL); Bennington High School (math 66% / reading 70%, grade B, #21 of 261 statewide, top 8%, 1,002 students, 14% FRL).
  • Market conditions: Rents rising fast (+5.9%/yr); 468 active listings in the ZIP; 7 comparable units currently listed for rent nearby; rentals leasing fast (median 2d on market — plan ~1-2 weeks tenant-placement turnaround); high-income renter base; 4,539 units permitted in Douglas County in 2024 (2,583 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $9k of value loss. Plan a longer hold.
  • Douglas County population projected at +28% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 55 days — a 3% lower offer ($310k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts 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.
Recommended offer $266,620 (16.7% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 55 days. Have you received any prior offers? Is the seller open to a 17% concession, seller financing, or rate buy-down credit?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  7. 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.
  8. 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.
  9. 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
0.87%
Cap rate
6.03%
Cash-on-cash
-0.94%
DSCR
0.96
GRM
9.6

CMA / ARV

ARV (median comp)
$306,394
List price
$319,990
Delta
4.44%
Verdict
FAIR
Comps
20 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 5.88% rent growth · sell at horizon

5-year hold
IRR
-14.6%
Equity multiple
0.46×
Total profit
$-45,901
Equity at exit
$45,684
10-year hold
IRR
-1.6%
Equity multiple
0.88×
Total profit
$-10,568
Equity at exit
$26,491

Cash invested: $85,790 (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 68007

Home prices YoY
-19.4%
Rents YoY
5.9%
Active inventory
468
Price-to-rent
10.0×

Monthly cashflow live

Estimated rent
$2,666 high interval (Pro) →
Mortgage (P&I)
$1,607
Tax est. 1.5%
$383 /mo · $4,596/yr
Insurance
$128
HOA
$56
Vacancy / Maint / Mgmt
$560
Net cashflow
$-67

Break-even live

Break-even rent $2,751
Max offer price $296,681
Occupancy floor 98%

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
$76,598
Closing costs
$9,192
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 7 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
7308 N 167th Ave Bennington, NE 4.0 3.0 2213 $3,000 $1.36 1d 1 0.34mi
16333 Potter St Bennington, NE 3.0 2.0 1618 $3,200 $1.98 1d 1 0.45mi
17451 Tucker St Bennington, NE 3.0 3.5 2442 $3,100 $1.27 23d 1 0.70mi
8903 N 167th St Bennington, NE 3.0 2.5 1511 $2,500 $1.65 1d 1 0.72mi
6220 N 160th Ave Omaha, NE 1.0–3.0 1.0–2.5 1137 $2,690 $2.36 1d 13 1.28mi
15304 Bondesson St Bennington, NE 3.0 2.0 1256 $2,000 $1.59 21d 1 1.28mi
15303 Willit St Bennington, NE 3.0 2.0 1345 $2,200 $1.64 43d 1 1.30mi

HOA detail

Monthly dues
$56 · $672/yr
Likely covers
electric

Listing history 18 events

  1. 2026-06-18
    days on market $319,990 Active 55 DOM
  2. 2026-06-17
    days on market $319,990 Active 54 DOM
  3. 2026-06-16
    days on market $319,990 Active 53 DOM
  4. 2026-06-15
    days on market $319,990 Active 52 DOM
  5. 2026-06-13
    days on market $319,990 Active 50 DOM
  6. 2026-06-13
    days on market $319,990 Active 49 DOM
  7. 2026-06-10
    days on market $319,990 Active 47 DOM
  8. 2026-06-09
    days on market $319,990 Active 46 DOM
  9. 2026-06-08
    days on market $319,990 Active 45 DOM
  10. 2026-06-07
    days on market $319,990 Active 44 DOM
  11. 2026-06-05
    days on market $319,990 Active 41 DOM
  12. 2026-06-03
    days on market $319,990 Active 40 DOM
  13. 2026-06-03
    days on market $319,990 Active 39 DOM
  14. 2026-06-01
    days on market $319,990 Active 38 DOM
  15. 2026-05-31
    days on market $319,990 Active 37 DOM
  16. 2026-04-25
    listed $319,990 Active 1057-char remark
    Show marketing remark (1205 chars)

    Welcome to 7719 N 169th St in Majestic Pointe, Bennington, NE. This two-story duplex offers 4 bedrooms, 2.5 bathrooms, and 1,767 sq. ft. of thoughtfully designed living space. The open-concept main level features an open layout with a spacious living room and electric fireplace, flowing into a bright dining area and kitchen with a large island, white cabinetry, stainless steel appliances, and a pantry. A guest half bath, coat closet, and access to the 2-car garage complete the first floor. This level is perfect for family movie nights or entertaining with friends. Heading upstairs, the oversized primary suite at the back of the home includes a walk-in closet and private bath with dual vanity and a deep walk-in shower. Two secondary bedrooms sit at the front of the home, along with a second full bath with dual vanity and a centrally located laundry room. With its functional design and inviting spaces, this home is perfect for families of all sizes. Your new home awaits at Majestic Pointe in Bennington today! This home is currently under construction. Photos and video may be similar but not necessarily of subject property, including interior and exterior colors, finishes and appliances.

  17. 2026-04-24
    listed $319,990 New 950-char remark
  18. 2025-08-08
    soldstatus $425,000

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

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$31,994
− Mortgage interest
−$17,163
− Property taxes
−$4,596
− Insurance
−$1,532
− Repairs & maintenance
−$2,560
− Management
−$2,560
− HOA
−$672
− Depreciation
−$8,913
Taxable loss
−$6,001
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,440
After-tax cash flow
$635/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.

Condition & rehab AI · 1 photo

Excellent 95/100 None rehab

This two-story duplex is in excellent condition with no visible repairs needed. It offers a well-maintained exterior, spacious living areas, and modern finishes. Minor updates such as painting and landscaping can further enhance its appeal.

Value-add opportunities

  • Both Painting — Fresh paint can enhance curb appeal and interior aesthetics
  • Both Landscaping — A well-maintained lawn and landscaping can improve curb appeal and attract potential buyers
  • Both Interior cleaning — A clean interior can make the home more appealing to potential buyers and renters

Renovation cost estimate screening

Value-add ROI direction

  • Both Painting — Fresh paint can enhance curb appeal and interior aesthetics
  • Both Landscaping — A well-maintained lawn and landscaping can improve curb appeal and attract potential buyers
  • Both Interior cleaning — A clean interior can make the home more appealing to potential buyers and renters

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

District
Bennington Public Schools
NCES district ID
3103990
Math proficiency
67% ▼ -6.00%
Reading proficiency
67% ▼ -7.00%
Median HH income
$87,771
Composite
60.5/100
National rank
#843
State rank
#3 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

County
Douglas County · 538,646 people
City population
552,986
Metro
Omaha-Council Bluffs, NE-IA
Population (ZIP)
19,536
Household income
$141,042
Rent vs Own
7.5% rent · 92.5% own
Severe rent burden
107.0

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
Predominantly White (84%)
Race & ethnicity
White 84% Hispanic / Latino 6% Two or more races 5% Black 4% Asian 2%
Hispanic origin (detail)
Mexican 3%
Common ancestry
Iranian 4% Romanian 4% Italian 3%
Foreign-born
3% · Canada
Languages at home
94% English-only · Spanish 3% Other Indo-European 1% Russian/Polish/Slavic 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
▼ -60.06%
Current HPI
250.3443
Rent YoY
▲ 5.88%
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

-24.7% since first listed
3 events — show timeline
  • 2026-04-25 Listed $319,990 Zillow
  • 2026-04-24 Listed $319,990 GPRMLS
  • 2025-08-08 Sold (Public Records) $425,000 Public Records

Property tax history

+129.9%/yr

Latest (2025): $551 · +95.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…