2 bd · 1.0 ba ·
768 sqft ·
Built 1934
· SingleFamily
· Active
· 6 DOM
Cashflow @ list (25.0% down · 7.5%)
Estimated rent
$845/mo
Mortgage (P&I)
−$420
Tax + insurance
−$60
HOA
−$0
Vac / Maint / Mgmt
−$177
Net cashflow
$188/mo
Annual
$2,257/yr
Cap rate
9.11%
Cash-on-cash
10.08%
DSCR
1.45
1% rule
1.06%
Cash to close
$22,400
Investor read
This is a 2-bed/1.0-bath single-family listed at $80k.
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).
Only 6 days on market — expect competitive offers; lowballing is unlikely to land.
In year one you build about $4k of equity ($553 loan paydown + $4k appreciation (4.8% local appreciation)).
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.
Watch-outs: built in 1934 — expect roof / HVAC / electrical / plumbing capex.
Market conditions: 3 active listings in the ZIP; 29 units permitted in York County in 2024 (0 in 5+ unit buildings).
York County population projected at +8% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
Current owner paid $13k; list at $80k implies a 515% gain — meaningful room to come down on a strong offer.
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.
Questions for listing agent
Built in 1934 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
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?
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.
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.
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.
CashFlowRE · CFR-87QPF0087FF0XZ
· Data 2 days agocashflowre.app · 2026-05-29