CashFlowRE
Sign in Sign up
3708 N 36th Ave
C- Composite 51.11
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 +13.7/30.0
  • Appreciation +10.0/10.0
  • ARV discount +7.5/15.0
  • DSCR +4.2/10.0
  • Livability +4.2/5.0
  • 1% rule +3.6/10.0
  • Rent growth +3.3/5.0
  • Condition / age +2.5/5.0
  • Schools +2.1/10.0

$140,000

3708 N 36th Ave · Omaha, NE 68111
2 bd · 1.0 ba · 912 sqft · Other public records · 64 Days on market
Built 1948 5,227 sqft lot

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

Listing remarks MLS

This 2-bedroom, 1-bath home offers a functional layout with an attached 1-car garage and a fully fenced backyard. The main level includes a spacious living area, updated bathroom vanity and fixtures, and a practical kitchen with updated flooring and natural light. Hardwood floors are featured in the bedrooms. The lower level provides additional finished space, offering flexibility for storage, recreation, or bonus use. Lease is currently in place through the end of June. Fresh paint & carpet cleaned! Seller also owns 3620 Laurel Ave and 3949 N 36th Ave and is open to selling as a package, though each property may be purchased individually.

Key facts

  • Finished space
  • Updated flooring
  • Hardwood floors

Tags

FULLY FENCED BACKYARDUPDATED BATHROOM VANITYUPDATED FLOORINGHARDWOOD FLOORSFINISHED SPACE

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 2-bed/1.0-bath other listed at $140k.

Deal economics

  • At list price, monthly cash flow is $11 ($135/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 $121k (13.7% below list).
  • Recommended offer: $121k (13.7% below list) — sets the bar for 1% rule.
  • Cap rate 6.4% 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: Druid Hill Elementary School (math 12% / reading 12%, grade F, #489 of 502 statewide, top 98%, 279 students, 0% FRL); Mc Millan Magnet Middle School (math 12% / reading 20%, grade F, #124 of 128 statewide, top 97%, 751 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); 140 active listings in the ZIP; 30 comparable units currently listed for rent nearby; rentals at typical pace (median 25d 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).

Forward outlook

  • In year one you build about $15k of equity ($968 loan paydown + $14k 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 $39k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 3, paydown + projected appreciation supports a ~$38k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 64 days — a 6% lower offer ($132k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 24y 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.
  • Current owner paid $88k; list at $140k implies a 59% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1948 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $120,825 (13.7% below list)

Questions for the listing agent

  1. It's been on market 64 days. Have you received any prior offers? Is the seller open to a 14% concession, seller financing, or rate buy-down credit?
  2. Built in 1948 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  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. 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.
  7. 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.
  8. 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
0.86%
Cap rate
6.39%
Cash-on-cash
0.34%
DSCR
1.02
GRM
9.7

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
24.6%
Equity multiple
2.97×
Total profit
$77,235
Equity at exit
$126,123
10-year hold
IRR
21.8%
Equity multiple
6.80×
Total profit
$227,436
Equity at exit
$271,989

Cash invested: $39,200 (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
140
Price-to-rent
9.7×

Monthly cashflow live

Estimated rent
$1,208 high interval (Pro) →
Mortgage (P&I)
$734
Tax from tax record
$151 /mo · $1,809/yr
Insurance
$58
HOA
$0
Vacancy / Maint / Mgmt
$254
Net cashflow
$11

Break-even live

Break-even rent $1,194
Max offer price $140,000
Occupancy floor 94%

Sensitivity live

Price -10% $90 -5% $51 +0% $11 +5% $-28 +10% $-68
Rent -10% $-84 -5% $-36 +0% $11 +5% $59 +10% $107
Rate -1.0pp $82 -0.5pp $47 base $11 +0.5pp $-25 +1.0pp $-62

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
$35,000
Closing costs
$4,200
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 30 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3674 Bedford Ave Omaha, NE 3.0 1.0 864 $1,275 $1.48 25d 1 0.29mi
3323 N 40th St Omaha, NE 2.0 1.0 1000 $1,575 $1.57 4d 1 0.32mi
3356 N 41st St Omaha, NE 2.0 1.0 720 $1,295 $1.80 25d 1 0.40mi
3212 N 39th St Omaha, NE 1.0 1.0 1025 $785 $0.77 25d 1 0.42mi
3425 N 45th St Omaha, NE 2.0 1.0 872 $1,500 $1.72 16d 1 0.67mi
3502 Lake St Omaha, NE 2.0 1.0 974 $995 $1.02 4d 1 0.78mi
2305 John a Creighton Blvd Omaha, NE 2.0 1.0 672 $1,200 $1.79 23d 1 0.88mi
4112 N 48th St Unit 3 Omaha, NE 2.0 1.0 800 $850 $1.06 25d 1 0.95mi
4112 N 48th St Omaha, NE 2.0 1.0 825 $899 $1.09 12d 2 0.95mi
4112 N 48th St Unit 2 Omaha, NE 2.0 1.0 800 $899 $1.12 25d 1 0.95mi
4822 Sahler St Unit 48268 Omaha, NE 1.0 1.0 600 $700 $1.17 45d 1 1.01mi
4852 Boyd St Omaha, NE 2.0 2.0 912 $1,500 $1.64 45d 1 1.08mi
4844 Taylor St Apt 1 Omaha, NE 1.0 1.0 700 $795 $1.14 4d 1 1.09mi
4844 Taylor St Apt 4 Omaha, NE 2.0 1.0 750 $925 $1.23 25d 1 1.09mi
4874 Maple St Omaha, NE 3.0 1.0 1098 $1,545 $1.41 45d 1 1.15mi
4918 Ames Ave Apt 13 Omaha, NE 1.0 1.0 974 $750 $0.77 45d 1 1.16mi
4918 Ames Ave Unit 17 Omaha, NE 2.0 1.5 1074 $850 $0.79 25d 1 1.16mi
3941 Himebaugh Ave Omaha, NE 2.0 1.0 720 $1,350 $1.88 25d 1 1.27mi
5119 Pratt St Omaha, NE 3.0 1.0 1008 $1,900 $1.88 45d 1 1.34mi
1825 NW Radial Hwy Omaha, NE 1.0 1.0 650 $775 $1.19 45d 1 1.35mi
3708 Florence Blvd Omaha, NE 3.0 1.0 1102 $1,395 $1.27 23d 1 1.37mi
3911 N 52nd St Apt 5 Omaha, NE 1.0 1.0 850 $799 $0.94 16d 1 1.40mi
4460 Redman Ave Omaha, NE 3.0 1.0 750 $950 $1.27 45d 1 1.41mi
4470 Redman Ave Unit 4470A Omaha, NE 2.0 1.5 980 $1,050 $1.07 12d 1 1.43mi
4102 Hamilton St Unit 014 Omaha, NE 2.0 1.0 811 $1,120 $1.38 25d 1 1.47mi
4314 N 52nd St Omaha, NE 3.0 1.0 780 $945 $1.21 16d 1 1.47mi
4102 Hamilton St Omaha, NE 2.0 1.0 811 $1,120 $1.38 4d 1 1.47mi
4315 Charles St Apt 17 Omaha, NE 1.0 1.0 570 $795 $1.39 4d 1 1.48mi
2816 N 19th Ave Omaha, NE 3.0 1.0 860 $1,700 $1.98 45d 1 1.49mi
4157 Hamilton St Unit 7W Omaha, NE 1.0 1.0 600 $750 $1.25 45d 1 1.50mi

Listing history 12 events

  1. 2026-04-24
    status Pending 652-char remark
    Show marketing remark (652 chars)

    This 2-bedroom, 1-bath home offers a functional layout with an attached 1-car garage and a fully fenced backyard. The main level includes a spacious living area, updated bathroom vanity and fixtures, and a practical kitchen with updated flooring and natural light. Hardwood floors are featured in the bedrooms. The lower level provides additional finished space, offering flexibility for storage, recreation, or bonus use. Lease is currently in place through the end of June. Fresh paint & carpet cleaned! Seller also owns 3620 Laurel Ave and 3949 N 36th Ave and is open to selling as a package, though each property may be purchased individually.

  2. 2026-02-19
    listed $140,000 New 652-char remark
    Show marketing remark (652 chars)

    This 2-bedroom, 1-bath home offers a functional layout with an attached 1-car garage and a fully fenced backyard. The main level includes a spacious living area, updated bathroom vanity and fixtures, and a practical kitchen with updated flooring and natural light. Hardwood floors are featured in the bedrooms. The lower level provides additional finished space, offering flexibility for storage, recreation, or bonus use. Lease is currently in place through the end of June. Fresh paint & carpet cleaned! Seller also owns 3620 Laurel Ave and 3949 N 36th Ave and is open to selling as a package, though each property may be purchased individually.

  3. 2021-01-19
    soldstatus $88,000
  4. 2021-01-17
    soldstatus $88,000 Sold 409-char remark
    Show marketing remark (409 chars)

    You must see this super cute, newly updated multilevel home. Move in ready so you can enjoy your new space for the upcoming holidays! There will be nothing to worry about with a brand new roof, updated kitchen with new stainless steel appliances, updated bathroom, freshly painted exterior and interior, new garage door, as well as a new electrical panel. Don’t miss this cozy home waiting just for you!

  5. 2020-12-03
    status Pending 409-char remark
    Show marketing remark (409 chars)

    You must see this super cute, newly updated multilevel home. Move in ready so you can enjoy your new space for the upcoming holidays! There will be nothing to worry about with a brand new roof, updated kitchen with new stainless steel appliances, updated bathroom, freshly painted exterior and interior, new garage door, as well as a new electrical panel. Don’t miss this cozy home waiting just for you!

  6. 2020-11-30
    price $93,000 409-char remark
    Show marketing remark (409 chars)

    You must see this super cute, newly updated multilevel home. Move in ready so you can enjoy your new space for the upcoming holidays! There will be nothing to worry about with a brand new roof, updated kitchen with new stainless steel appliances, updated bathroom, freshly painted exterior and interior, new garage door, as well as a new electrical panel. Don’t miss this cozy home waiting just for you!

  7. 2020-11-22
    price $100,000 409-char remark
    Show marketing remark (409 chars)

    You must see this super cute, newly updated multilevel home. Move in ready so you can enjoy your new space for the upcoming holidays! There will be nothing to worry about with a brand new roof, updated kitchen with new stainless steel appliances, updated bathroom, freshly painted exterior and interior, new garage door, as well as a new electrical panel. Don’t miss this cozy home waiting just for you!

  8. 2020-11-16
    listed $110,000 Active - New 409-char remark
    Show marketing remark (409 chars)

    You must see this super cute, newly updated multilevel home. Move in ready so you can enjoy your new space for the upcoming holidays! There will be nothing to worry about with a brand new roof, updated kitchen with new stainless steel appliances, updated bathroom, freshly painted exterior and interior, new garage door, as well as a new electrical panel. Don’t miss this cozy home waiting just for you!

  9. 2002-08-27
    soldstatus $35,000
  10. 2002-08-23
    soldstatus $35,000
  11. 2002-07-26
    historical
  12. 2002-05-17
    listed $40,000

ⓘ 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
$1,809 · $151/mo
Projected year-2 tax
$2,422 · $202/mo
Expected delta
+$613/yr (+$51/mo · 33.9%)

ⓘ 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
$14,499
− Mortgage interest
−$7,842
− Property taxes
−$1,809
− Insurance
−$700
− Repairs & maintenance
−$1,160
− Management
−$1,160
− Depreciation
−$4,073
Taxable loss
−$2,245
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$539
After-tax cash flow
$674/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

+250.0% since first listed
12 events — show timeline
  • 2026-04-24 Pending GPRMLS
  • 2026-02-19 Listed $140,000 GPRMLS
  • 2021-01-19 Sold (Public Records) $88,000 Public Records
  • 2021-01-17 Sold (MLS) $88,000 GPRMLS
  • 2020-12-03 Pending GPRMLS
  • 2020-11-30 Price Changed $93,000 GPRMLS
  • 2020-11-22 Price Changed $100,000 GPRMLS
  • 2020-11-16 Listed $110,000 GPRMLS
  • 2002-08-27 Sold (MLS) $35,000 GPRMLS
  • 2002-08-23 Sold (Public Records) $35,000 Public Records
  • 2002-07-26 Listing Removed GPRMLS
  • 2002-05-17 Listed $40,000 GPRMLS

Property tax history

+5.8%/yr

Latest (2025): $1,809 · -0.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…