CashFlowRE
Sign in Sign up
315 Post St
B- Composite 67.32
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 +25.6/30.0
  • DSCR +8.5/10.0
  • ARV discount +7.5/15.0
  • Appreciation +7.4/10.0
  • 1% rule +5.6/10.0
  • Schools +4.8/10.0
  • Livability +3.1/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$80,000

315 Post St · Gresham, NE 68367
2 bd · 1.0 ba · 768 sqft · SingleFamily public records · 6 Days on market
Built 1934

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Charming Fixer-Upper with Great Potential This cozy home is a fantastic opportunity for a handy first-time buyer or a small family looking for a project with great rewards. The house features a solid structure, just waiting for someone to put their personal touch on it. While it needs some TLC like siding, window updates, dirt work, insulation, and some general modernizing the work already completed adds a lot of value. The bathroom has been fully gutted and remodeled from the subfloor up, and the entry and screen doors have been replaced for added curb appeal. One of the highlights is the custom-built hearth with a pellet stove, perfect for cozy winter nights. Inside, the large living room

Key facts

  • Replaced entry doors
  • Pellet stove
  • Custom-built hearth

Tags

CUSTOM-BUILT HEARTHPELLET STOVELARGE LIVING ROOM WINDOWFULLY GUTTED BATHROOMREPLACED ENTRY DOORSREPLACED SEWER LINE

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 single-family listed at $80k.

Deal economics

  • At list price, monthly cash flow is $188 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($845 rent vs $80k).

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-, schools 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.
  • 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 ($553 loan paydown + $4k 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 $22k cash investment doubles in ~4 years — after that, you're playing with house money.
  • By year 8, paydown + projected appreciation supports a ~$33k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • Only 6 days on market — expect competitive offers; lowballing is unlikely to land.
  • Current owner paid $13k; list at $80k implies a 515% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1934 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $80,000

Questions for the listing agent

  1. Built in 1934 — 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
1.06%
Cap rate
9.11%
Cash-on-cash
10.08%
DSCR
1.45
GRM
7.9

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
21.0%
Equity multiple
2.31×
Total profit
$29,236
Equity at exit
$44,111
10-year hold
IRR
20.8%
Equity multiple
4.51×
Total profit
$78,536
Equity at exit
$75,136

Cash invested: $22,400 (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
7.9×

Monthly cashflow live

Estimated rent
$845 medium interval (Pro) →
Mortgage (P&I)
$420
Tax from tax record
$26 /mo · $315/yr
Insurance
$33
HOA
$0
Vacancy / Maint / Mgmt
$177
Net cashflow
$188

Break-even live

Break-even rent $606
Max offer price $80,000
Occupancy floor 73%

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
$20,000
Closing costs
$2,400
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 6 events

  1. 2026-06-18
    days on market $80,000 Active 6 DOM
  2. 2026-06-17
    days on market $80,000 Active 5 DOM
  3. 2026-06-16
    days on market $80,000 Active 4 DOM
  4. 2026-06-15
    days on market $80,000 Active 3 DOM
  5. 2026-06-13
    remarks 699-char remark
  6. 2026-06-13
    listed $80,000 Active 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
$315 · $26/mo
Projected year-2 tax
$1,384 · $115/mo
Expected delta
+$1,069/yr (+$89/mo · 339.5%)

ⓘ 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
$10,135
− Mortgage interest
−$4,481
− Property taxes
−$315
− Insurance
−$400
− Repairs & maintenance
−$811
− Management
−$811
− Depreciation
−$2,327
Taxable income
$990
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$238
After-tax cash flow
$2,020/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

+515.4% since first listed
2 events — show timeline
  • 2026-06-13 Listed $80,000 FSBO.com
  • 2019-05-28 Sold (Public Records) $13,000 Public Records

Property tax history

+0.0%/yr

Latest (2025): $315 · +135.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…