CashFlowRE
Sign in Sign up
2420 S 8th St 🏷️ Likely Rental
B- Composite 69.96
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

2420 S 8th St · Omaha, NE 68108
2 bd · 1.0 ba · 784 sqft · SingleFamily public records · 21 Days on market
Built 1889 8,712 sqft lot Est $166k · 34% under

🖨 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

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏷️ Possibly a rental listed for sale. The $109,900 price doesn't fit this home's estimated sale value (~$166,208) and the remarks read like a rental — treat the cards below with caution.

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.
Recommended offer $108,251 (1.5% below list)

Questions for the listing agent

  1. Built in 1889 — 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. 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?
  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
1.18%
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

5-year hold
IRR
-0.5%
Equity multiple
0.98×
Total profit
$-604
Equity at exit
$16,386
10-year hold
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
3-day pay-or-quit; preempted; moderate court pace.

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

Break-even rent $905
Max offer price $109,900
Occupancy floor 71%

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

AddressBedsBaths SqftRent$/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

  1. 2026-04-14
    status Pending
  2. 2026-04-11
    price $109,900
  3. 2026-03-24
    listed $119,900 New
  4. 2020-03-04
    soldstatus $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.

  5. 2020-01-21
    status 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.

  6. 2019-12-30
    listed $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.

  7. 2008-08-25
    historical
  8. 2008-07-22
    listed $68,000
  9. 2004-07-28
    soldstatus $30,000
  10. 2004-07-27
    soldstatus $30,000
  11. 2004-07-12
    historical
  12. 2004-07-11
    listed $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
combined federal + state — saved on this device
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

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)
14,578
Household income
$53,609
Rent vs Own
46.8% rent · 53.2% 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

Price history

+3563.3% since first listed
12 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%/yr

Latest (2025): $1,117 · +10.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…