🏷️ Likely Rental
2420 S 8th St · Omaha, NE
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $473 – $860
Fire risk 2/10 · Minimal
- Est. fire insurance / yr
- $1,161 – $2,155
Heat risk 3/10 · Minor
- Hot days now (above 104°F)
- 7 days/yr
- Hot days in 30 yrs
- 14 days/yr
Wind risk 2/10 · Minimal
- Chance of severe wind over 30 yrs
- —
Air-quality risk 1/10 · Minimal
- Unhealthy air days now
- 0 days/yr
- Unhealthy air days in 30 yrs
- 0 days/yr
Risk factors via First Street. Map © Google.
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 +27.2/30.0
- ARV discount +15.0/15.0
- DSCR +9.4/10.0
- 1% rule +6.8/10.0
- Livability +4.2/5.0
- Rent growth +2.7/5.0
- Condition / age +2.5/5.0
- Schools +2.1/10.0
- Appreciation +0.0/10.0
$109,900
🖨 Deal sheet 📄 Offer letter ✓ Due diligence
Listing remarks MLS
House is part of a 14 house portfolio. Seller will consider selling individually or in smaller groups. Please contact agent for details. Tenant occupied. No showings without accompanying agent, permission and/ or accepted offer. 21929566 1324 S 20th St 21929568 1608 Z St 21929569 1723 S 19th St. 21929570 1725, 1725 1/2 S 19th St. 21929570 1726 S 18th St. 21929573 1912 S 12th St. 21929574 2047 N 48th Ave. 21929576 2135 Monroe St. 21929577 2420 S 8th St. 21929578 3042 S 19th St. 21929580 3046 S 19th St. 21929581 3457 Maple St. 21929583 5407 S 50th Ave.
Key facts
- 8,712 sq ft lot
- Built 1889
- Listed 21 days
Property features AI
Exterior
- Parking: No garage
- Utilities: Electricity available; Natural gas available; Public water; Public sewer
- Home design: Single-family residence; Residential property; Not new / not a model; One-story (living area all above grade)
- Construction: Wood siding construction; Block foundation; Built in 1889
- Exterior features: Porch; Partial fencing; Lot up to 1/4 acre (approximately 0.2 acres, 60 x 150)
Interior
- Bedrooms: Master bedroom on main floor; Second bedroom on main floor
- Flooring: Carpet
- Bathrooms: One bathroom (main floor)
- Heating & cooling: Natural gas forced-air heating; Central air conditioning
- Interior features: Carpet flooring; Unfinished basement (656 below-grade area)
Neighborhood map
What this means for you Summary
Snapshot
- This is a 2-bed/1.0-bath single-family listed at $110k.
Deal economics
- At list price, monthly cash flow is $314 ($4k/yr) — positive.
- The deal already cash-flows at list — no discount required.
- Meets the 1% rule at list price ($1k rent vs $110k).
- Recommended offer: $108k (1.5% below list) — sets the bar for market timing.
- Cap rate 9.7% 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: Bancroft Elementary School (math 10% / reading 17%, grade F, #486 of 502 statewide, top 97%, 496 students, 0% FRL); R M Marrs Magnet Middle School (math 21% / reading 21%, grade F, #120 of 128 statewide, top 94%, 1,066 students, 0% FRL); Central High School (math 29% / reading 40%, grade F, #208 of 261 statewide, top 86%, 2,738 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 flat; 73 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 14d on market — plan ~3-4 weeks tenant-placement turnaround); 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 $760 of loan paydown is wiped out by about $3k 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 21 days — a 2% lower offer ($108k) is reasonable based on typical stale-listing flexibility.
- 4 sale attempts since 22y ago; this cycle's ask has dropped $10k (8%) from the opening price — seller is motivated, your offer sets the floor, not the list.
- Current owner paid $65k; list at $110k implies a 69% gain — meaningful room to come down on a strong offer.
Risks & watch-outs
- Watch-outs: built in 1889 — expect roof / HVAC / electrical / plumbing capex.
Questions for the listing agent
- Built in 1889 — 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.
- 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?
- 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.
Investment metrics
- 1% rule
- 1.18% ✓
- Cap rate
- 9.72%
- Cash-on-cash
- 12.23%
- DSCR
- 1.54
- GRM
- 7.0
CMA / ARV
- ARV (on-the-fly)
- $166,208
- Comps found
- 6
Show comp detail 6 sales within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 1724 S 17th St | 0.73mi | 2/1.0 | 790 (+1%) | 1mo | $147,000 | $186 | 64 |
| 1902 S 14th St | 0.53mi | 2/1.0 | 872 (+11%) | 1mo | $185,000 | $212 | 55 |
| 401 Valley St | 0.66mi | 2/2.0 | 750 (-4%) | 3mo | $168,500 | $225 | 55 |
| 2933 S 18th St | 0.71mi | 2/1.0 | 896 (+14%) | 4mo | $158,000 | $176 | 40 |
| 808 Hickory St | 0.46mi | 3/1.0 (+1) | 880 (+12%) | 21mo | $195,000 | $222 | 36 |
| 2222 & 2220 S 15th St | 0.51mi | 3/1.0 (+1) | 900 (+15%) | 18mo | $97,000 | $108 | 32 |
Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.
Projected returns pro-forma
-3.0% appreciation · 0.85% rent growth · sell at horizon
- IRR
- -0.5%
- Equity multiple
- 0.98×
- Total profit
- $-604
- Equity at exit
- $16,386
- IRR
- 6.8%
- Equity multiple
- 1.47×
- Total profit
- $14,320
- Equity at exit
- $9,502
Cash invested: $30,772 (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
ZIP-level market 68108
- Home prices YoY
- -19.0%
- Rents YoY
- 0.8%
- Active inventory
- 73
- Price-to-rent
- 7.0×
Monthly cashflow live
- Estimated rent
- $1,302 high interval (Pro) →
- Mortgage (P&I)
- −$576
- Tax from tax record
- −$93 /mo · $1,117/yr
- Insurance
- −$46
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$273
- Net cashflow
- $314
Break-even live
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
- $27,475
- Closing costs
- $3,297
- 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 40 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 2612 S 12th St Omaha, NE | 3.0 | 2.0 | 1100 | $2,100 | $1.91 | 14d | 1 | 0.30mi |
| 2011 S 7th St Omaha, NE | 2.0 | 1.0 | 750 | $975 | $1.30 | 14d | 1 | 0.30mi |
| 1937 S 12th St Unit 3 Omaha, NE | 1.0 | 1.0 | 700 | $620 | $0.89 | 2d | 1 | 0.37mi |
| 1910 1/2 S 8th St Omaha, NE | 2.0 | 1.0 | 1116 | $1,350 | $1.21 | 2d | 1 | 0.38mi |
| 1730 S 11th St Unit 35 Omaha, NE | 1.0 | 1.0 | 610 | $1,075 | $1.76 | 43d | 1 | 0.45mi |
| 1730 S 11th St Unit 22 Omaha, NE | 1.0 | 1.0 | 610 | $1,075 | $1.76 | 2d | 1 | 0.45mi |
| 1911 S 14th St Unit 1 Omaha, NE | 2.0 | 1.0 | 836 | $1,000 | $1.20 | 43d | 1 | 0.52mi |
| 2416 S 16th St Unit 2426 Omaha, NE | 1.0 | 1.0 | 1005 | $850 | $0.85 | 23d | 1 | 0.55mi |
| 1517 S 8th St Omaha, NE | 1.0–2.0 | 1.0–2.0 | 865 | $2,000 | $2.31 | 1d | 90 | 0.57mi |
| 1618 Martha St Unit 2 (Top) Omaha, NE | 3.0 | 1.0 | 1117 | $1,150 | $1.03 | 43d | 1 | 0.61mi |
| 1440 S 13th St Omaha, NE | 2.0 | 1.0–2.0 | 707 | $1,860 | $2.63 | 43d | 6 | 0.67mi |
| 1440 S 13th St Unit 205 Omaha, NE | 1.0 | 1.0 | 650 | $1,300 | $2.00 | 23d | 1 | 0.67mi |
| 1440 S 13th St Omaha, NE | 1.0 | 1.0 | 645 | $1,295 | $2.01 | 10d | 2 | 0.67mi |
| 1440 S 13th St Unit 203 Omaha, NE | 1.0 | 1.0 | 641 | $1,290 | $2.01 | 23d | 1 | 0.67mi |
| 1323 S 12th St Omaha, NE | 1.0–2.0 | 1.0–2.0 | 958 | $2,100 | $2.19 | 1d | 1 | 0.71mi |
| 1402 S 13th St Unit 2 Omaha, NE | 1.0 | 1.0 | 589 | $725 | $1.23 | 43d | 1 | 0.74mi |
| 1311 S 9th St Omaha, NE | 1.0 | 1.0 | 743 | $1,350 | $1.82 | 1d | 37 | 0.74mi |
| 913 Forest Ave Unit 913-1 Omaha, NE | 2.0 | 2.0 | 1100 | $1,695 | $1.54 | 14d | 1 | 0.78mi |
| 815 Pierce St Omaha, NE | 3.0 | 1.0 | 968 | $1,500 | $1.55 | 14d | 1 | 0.82mi |
| 815 Pierce St Omaha, NE | 3.0 | 1.0 | 968 | $1,500 | $1.55 | 43d | 1 | 0.82mi |
| 815 Pierce St Omaha, NE | 3.0 | 1.0 | 968 | $1,500 | $1.55 | 23d | 1 | 0.82mi |
| 925 Pierce St Unit 112 Omaha, NE | 2.0 | 2.0 | 1086 | $1,795 | $1.65 | 2d | 1 | 0.83mi |
| 925 Pierce St Unit 123 Omaha, NE | 2.0 | 1.0 | 1056 | $1,895 | $1.79 | 43d | 1 | 0.83mi |
| 925 Pierce St Unit 223 Omaha, NE | 2.0 | 1.0 | 1056 | $1,600 | $1.52 | 23d | 1 | 0.83mi |
| 925 Pierce St Apt 219 Omaha, NE | 1.0 | 1.0 | 715 | $1,395 | $1.95 | 2d | 1 | 0.83mi |
| 1416 S 16th St Unit 105 Omaha, NE | 1.0 | 1.0 | 900 | $925 | $1.03 | 2d | 1 | 0.83mi |
| 1233 1/2 S 14th St Omaha, NE | 1.0 | 1.0 | 576 | $1,000 | $1.74 | 43d | 1 | 0.84mi |
| 3810 S 13th St Omaha, NE | 1.0–2.0 | 1.0 | 775 | $1,000 | $1.29 | 14d | 3 | 0.93mi |
| 2201 Vinton St Omaha, NE | 2.0 | 1.0 | 890 | $1,029 | $1.16 | 2d | 2 | 1.05mi |
| 1009 Leavenworth St Omaha, NE | 1.0–2.0 | 1.0 | 875 | $1,200 | $1.37 | 2d | 3 | 1.12mi |
| 2716 S 25th St Omaha, NE | 2.0 | 1.0 | 1040 | $1,250 | $1.20 | 43d | 1 | 1.14mi |
| 415 Leavenworth St Omaha, NE | 1.0–2.0 | 1.0–2.0 | 881 | $2,395 | $2.72 | 1d | 38 | 1.15mi |
| 1508 Marcy St Omaha, NE | 1.0 | 1.0–1.5 | 839 | $1,595 | $1.90 | 21d | 4 | 1.18mi |
| 802 S 14th St Omaha, NE | 1.0–2.0 | 1.0–1.5 | 779 | $1,132 | $1.45 | 2d | 3 | 1.18mi |
| 1109 S 22nd St Omaha, NE | 1.0 | 1.0 | 800 | $1,100 | $1.38 | 43d | 1 | 1.25mi |
| 1318 Jones St Unit 204 Omaha, NE | 1.0 | 1.0 | 1066 | $1,300 | $1.22 | 14d | 1 | 1.27mi |
| 1213 Jackson St Omaha, NE | 1.0 | 1.0 | 600 | $839 | $1.40 | 14d | 1 | 1.29mi |
| 1323 Jackson St Omaha, NE | 1.0–2.0 | 1.0–2.0 | 1169 | $1,545 | $1.32 | 2d | 3 | 1.30mi |
| 1501 Jackson St Omaha, NE | 1.0–2.0 | 1.0–2.0 | 975 | $1,799 | $1.84 | 2d | 9 | 1.35mi |
| 601 S 16th St Omaha, NE | 1.0–2.0 | 1.0 | 750 | $975 | $1.30 | 2d | 2 | 1.35mi |
Listing history 12 events
-
2026-04-14status Pending
-
2026-04-11price $109,900
-
2026-03-24$119,900 New
-
2020-03-04soldstatus $65,000 Sold 560-char remark
Show marketing remark (560 chars)
House is part of a 14 house portfolio. Seller will consider selling individually or in smaller groups. Please contact agent for details. Tenant occupied. No showings without accompanying agent, permission and/ or accepted offer. 21929566 1324 S 20th St 21929568 1608 Z St 21929569 1723 S 19th St. 21929570 1725, 1725 1/2 S 19th St. 21929570 1726 S 18th St. 21929573 1912 S 12th St. 21929574 2047 N 48th Ave. 21929576 2135 Monroe St. 21929577 2420 S 8th St. 21929578 3042 S 19th St. 21929580 3046 S 19th St. 21929581 3457 Maple St. 21929583 5407 S 50th Ave.
-
2020-01-21status Pending 560-char remark
Show marketing remark (560 chars)
House is part of a 14 house portfolio. Seller will consider selling individually or in smaller groups. Please contact agent for details. Tenant occupied. No showings without accompanying agent, permission and/ or accepted offer. 21929566 1324 S 20th St 21929568 1608 Z St 21929569 1723 S 19th St. 21929570 1725, 1725 1/2 S 19th St. 21929570 1726 S 18th St. 21929573 1912 S 12th St. 21929574 2047 N 48th Ave. 21929576 2135 Monroe St. 21929577 2420 S 8th St. 21929578 3042 S 19th St. 21929580 3046 S 19th St. 21929581 3457 Maple St. 21929583 5407 S 50th Ave.
-
2019-12-30$65,000 Active - New 560-char remark
Show marketing remark (560 chars)
House is part of a 14 house portfolio. Seller will consider selling individually or in smaller groups. Please contact agent for details. Tenant occupied. No showings without accompanying agent, permission and/ or accepted offer. 21929566 1324 S 20th St 21929568 1608 Z St 21929569 1723 S 19th St. 21929570 1725, 1725 1/2 S 19th St. 21929570 1726 S 18th St. 21929573 1912 S 12th St. 21929574 2047 N 48th Ave. 21929576 2135 Monroe St. 21929577 2420 S 8th St. 21929578 3042 S 19th St. 21929580 3046 S 19th St. 21929581 3457 Maple St. 21929583 5407 S 50th Ave.
-
2008-08-25historical
-
2008-07-22$68,000
-
2004-07-28soldstatus $30,000
-
2004-07-27soldstatus $30,000
-
2004-07-12historical
-
2004-07-11$3,000
ⓘ 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
- $1,117 · $93/mo
- Projected year-2 tax
- $1,901 · $158/mo
- Expected delta
- +$784/yr (+$65/mo · 70.2%)
ⓘ 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 2/10 Low
- Heat 3/10 Moderate 7 d/yr ≥104°F today · 14 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
- $15,627
- − Mortgage interest
- −$6,156
- − Property taxes
- −$1,117
- − Insurance
- −$550
- − Repairs & maintenance
- −$1,250
- − Management
- −$1,250
- − Depreciation
- −$3,197
- Taxable income
- $2,107
- Est. tax owed @ 24.0%
- −$506
- After-tax cash flow
- $3,257/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
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)
- 14,578
- Household income
- $53,609
- Rent vs Own
- Severe rent burden
- 511.0
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 0.57)
- Race & ethnicity
- Hispanic / Latino 47% White 45% Two or more races 18% Black 2% Native American 2% Asian 1%
- Hispanic origin (detail)
- Mexican 33%
- Common ancestry
- Romanian 3% Lithuanian 2% Portuguese 2%
- Foreign-born
- 21% · Canada
- Languages at home
- 57% English-only · Spanish 40% Korean 2%
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
- ▼ -75.17%
- Current HPI
- 320.3596
- Rent YoY
- ▲ 0.85%
- 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 |
|---|---|---|
| Conglomerate | 1 | $371B |
|
||
Price history
+3563.3% since first listed12 events — show timeline
- 2026-04-14 Pending — GPRMLS
- 2026-04-11 Price Changed $109,900 GPRMLS
- 2026-03-24 Listed $119,900 GPRMLS
- 2020-03-04 Sold (MLS) $65,000 GPRMLS
- 2020-01-21 Pending — GPRMLS
- 2019-12-30 Listed $65,000 GPRMLS
- 2008-08-25 Listing Removed — GPRMLS
- 2008-07-22 Listed $68,000 GPRMLS
- 2004-07-28 Sold (Public Records) $30,000 Public Records
- 2004-07-27 Sold (MLS) $30,000 GPRMLS
- 2004-07-12 Listing Removed — GPRMLS
- 2004-07-11 Listed $3,000 GPRMLS
Property tax history
+2.2%/yrLatest (2025): $1,117 · +10.7% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…