CashFlowRE
Sign in Sign up
2008 N 48th St
C- Composite 54.09
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 +21.8/30.0
  • ARV discount +7.5/15.0
  • DSCR +7.0/10.0
  • 1% rule +6.0/10.0
  • Livability +4.2/5.0
  • Rent growth +3.1/5.0
  • Condition / age +2.5/5.0
  • Schools +2.1/10.0
  • Appreciation +0.0/10.0

$134,900

2008 N 48th St · Omaha, NE 68104
3 bd · 1.0 ba · 1,016 sqft · Other public records · 80 Days on market
Built 1922 6,750 sqft lot

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

Listing remarks MLS

Contract Pending. This midtown home has great potential to add some sweat equity, or as an investment property. 2 beds on main level, plus finished dormer upstairs. Unfinished basement for potential additional living space. Newer Roof, Furnace & AC! Off street parking. Seller intends to do a 1031 tax deferred exchange at closing with no additional cost to buyer. Agent has equity.

Key facts

  • Bright kitchen
  • Updated interior
  • Tile flooring

Tags

UPDATED INTERIORSPACIOUS LIVING ROOMSEPARATE DINING AREABRIGHT KITCHENCLASSIC WHITE CABINETRYTILE FLOORING

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 3-bed/1.0-bath other listed at $135k.

Deal economics

  • At list price, monthly cash flow is $209 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $135k).
  • Recommended offer: $127k (6.0% below list) — sets the bar for market timing.
  • Cap rate 8.2% 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: Harrison Elementary School (math 57% / reading 57%, grade C+, #136 of 502 statewide, top 31%, 260 students, 0% FRL); Lewis & Clark Middle School (math 23% / reading 35%, grade F, #115 of 128 statewide, top 90%, 860 students, 0% FRL); Benson High School (math 9% / reading 12%, grade F, #257 of 261 statewide, top 98%, 1,570 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 (+2.4%/yr); 176 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 25d 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 $933 of loan paydown is wiped out by about $4k 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 80 days — a 6% lower offer ($127k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 20y ago; this cycle's ask has dropped $15k (10%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1922 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $126,806 (6.0% below list)

Questions for the listing agent

  1. It's been on market 80 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1922 — 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
1.10%
Cap rate
8.15%
Cash-on-cash
6.64%
DSCR
1.30
GRM
7.6

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 2.35% rent growth · sell at horizon

5-year hold
IRR
-6.8%
Equity multiple
0.75×
Total profit
$-9,471
Equity at exit
$20,114
10-year hold
IRR
2.0%
Equity multiple
1.14×
Total profit
$5,157
Equity at exit
$11,664

Cash invested: $37,772 (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 68104

Rents YoY
2.4%
Active inventory
176
Price-to-rent
7.6×

Monthly cashflow live

Estimated rent
$1,483 high interval (Pro) →
Mortgage (P&I)
$707
Tax from tax record
$199 /mo · $2,390/yr
Insurance
$56
HOA
$0
Vacancy / Maint / Mgmt
$311
Net cashflow
$209

Break-even live

Break-even rent $1,219
Max offer price $134,900
Occupancy floor 81%

Sensitivity live

Price -10% $285 -5% $247 +0% $209 +5% $171 +10% $133
Rent -10% $92 -5% $150 +0% $209 +5% $268 +10% $326
Rate -1.0pp $277 -0.5pp $243 base $209 +0.5pp $174 +1.0pp $138

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
$33,725
Closing costs
$4,047
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
1306 N 48th Ave Unit 1313258 Omaha, NE 2.0 1.0 994 $875 $0.88 4d 1 0.47mi
4874 Maple St Omaha, NE 3.0 1.0 1098 $1,545 $1.41 44d 1 0.51mi
1112 N 50th Ave Omaha, NE 2.0 1.0 1200 $1,450 $1.21 15d 1 0.53mi
2914 N 49th Ave Omaha, NE 3.0 1.0 1375 $1,615 $1.17 24d 1 0.55mi
4821 Nicholas St Apt 2 Omaha, NE 2.0 1.0 720 $1,100 $1.53 44d 1 0.56mi
4821 Nicholas St Omaha, NE 2.0 1.0 740 $1,100 $1.49 24d 1 0.56mi
3002 N 48th Ave Omaha, NE 4.0 2.0 1205 $1,550 $1.29 24d 1 0.56mi
915 N 48th Ave Apt 15 Omaha, NE 2.0 1.0 950 $990 $1.04 44d 1 0.65mi
4276 Binney St Omaha, NE 4.0 1.0 1358 $1,495 $1.10 44d 1 0.66mi
4102 Hamilton St Omaha, NE 2.0 1.0 811 $1,120 $1.38 3d 1 0.68mi
4102 Hamilton St Unit 014 Omaha, NE 2.0 1.0 811 $1,120 $1.38 24d 1 0.68mi
5633 Parker St Omaha, NE 3.0 1.5 1200 $1,695 $1.41 44d 1 0.81mi
4824 Webster St Unit 4824/4824 Omaha, NE 4.0 1.0 1317 $1,050 $0.80 44d 1 0.82mi
4201 Cuming St Omaha, NE 2.0 1.0 1272 $1,350 $1.06 4d 1 0.87mi
3508 N 47th Ave Omaha, NE 3.0 1.0 1425 $1,600 $1.12 20d 1 0.88mi
3425 N 45th St Omaha, NE 2.0 1.0 872 $1,500 $1.72 15d 1 0.90mi
828 N 41st Ave Omaha, NE 2.0 1.0 1264 $1,700 $1.34 15d 1 0.92mi
4903 Underwood Ave Unit 11 Omaha, NE 2.0 1.0 950 $1,300 $1.37 44d 1 0.93mi
4918 California St Omaha, NE 3.0 1.0 1369 $1,695 $1.24 24d 1 0.96mi
3535 N 45th Ave Omaha, NE 3.0 1.0 1325 $1,800 $1.36 44d 1 0.97mi
5016 California St #12 Omaha, NE 2.0 2.0 1084 $1,600 $1.48 24d 1 0.99mi
4410 Cass St Omaha, NE 2.0 1.0 864 $1,500 $1.74 24d 1 1.01mi
4728 Chicago St Unit 10 Omaha, NE 2.0 1.0 800 $1,095 $1.37 4d 1 1.02mi
3356 N 41st St Omaha, NE 2.0 1.0 720 $1,295 $1.80 24d 1 1.03mi
5119 Pratt St Omaha, NE 3.0 1.0 1008 $1,900 $1.88 44d 1 1.05mi
5833 Lafayette Ave Unit 5833 Omaha, NE 2.0 1.0 900 $1,295 $1.44 24d 1 1.06mi
2817 N 60th St Unit 2821/02 Omaha, NE 3.0 1.0 1188 $1,045 $0.88 24d 1 1.07mi
2817 N 60th St Unit 2817/02 Omaha, NE 3.0 1.0 1188 $1,500 $1.26 4d 1 1.07mi
3323 N 40th St Omaha, NE 2.0 1.0 1000 $1,575 $1.57 4d 1 1.07mi
406 N 49th St Unit 5 Omaha, NE 2.0 2.0 1000 $1,199 $1.20 24d 1 1.07mi
6020 Franklin St Omaha, NE 3.0 1.5 1216 $1,900 $1.56 44d 1 1.08mi
3808 N 48th St Omaha, NE 3.0 2.0 1400 $2,000 $1.43 4d 1 1.08mi
1210 N 60th St Unit 4 Omaha, NE 2.0 1.0 900 $1,400 $1.56 44d 1 1.10mi
4817 Chicago St Unit 11 Omaha, NE 2.0 1.0 1250 $1,195 $0.96 44d 1 1.10mi
1004 Glenwood Ave Unit 2 Omaha, NE 3.0 1.5 1000 $1,500 $1.50 4d 1 1.11mi
4903 Chicago St Omaha, NE 1.0–2.0 1.0–2.0 1100 $1,250 $1.14 22d 1 1.11mi
3502 Lake St Omaha, NE 2.0 1.0 974 $995 $1.02 3d 1 1.12mi
6066 Charles St Omaha, NE 2.0 1.0 910 $1,700 $1.87 20d 1 1.12mi
3430 Seward St Omaha, NE 3.0 1.0 1371 $1,695 $1.24 15d 1 1.17mi
3674 Bedford Ave Omaha, NE 3.0 1.0 864 $1,275 $1.48 24d 1 1.19mi

Listing history 14 events

  1. 2026-04-06
    status Pending
  2. 2026-03-25
    price $134,900
  3. 2026-03-06
    price $139,900
  4. 2026-01-16
    listed $149,900 New
  5. 2023-12-11
    soldstatus $4,540,000
  6. 2022-06-30
    soldstatus $120,000
  7. 2022-06-29
    soldstatus $120,000 Sold 389-char remark
    Show marketing remark (389 chars)

    Contract Pending. This midtown home has great potential to add some sweat equity, or as an investment property. 2 beds on main level, plus finished dormer upstairs. Unfinished basement for potential additional living space. Newer Roof, Furnace & AC! Off street parking. Seller intends to do a 1031 tax deferred exchange at closing with no additional cost to buyer. Agent has equity.

  8. 2022-06-17
    status Pending 389-char remark
    Show marketing remark (389 chars)

    Contract Pending. This midtown home has great potential to add some sweat equity, or as an investment property. 2 beds on main level, plus finished dormer upstairs. Unfinished basement for potential additional living space. Newer Roof, Furnace & AC! Off street parking. Seller intends to do a 1031 tax deferred exchange at closing with no additional cost to buyer. Agent has equity.

  9. 2022-06-15
    listed $115,000 Active - New 389-char remark
    Show marketing remark (389 chars)

    Contract Pending. This midtown home has great potential to add some sweat equity, or as an investment property. 2 beds on main level, plus finished dormer upstairs. Unfinished basement for potential additional living space. Newer Roof, Furnace & AC! Off street parking. Seller intends to do a 1031 tax deferred exchange at closing with no additional cost to buyer. Agent has equity.

  10. 2006-02-10
    soldstatus $51,666
  11. 2006-02-08
    soldstatus $48,500 304-char remark
    Show marketing remark (304 chars)

    Good investment property. Walk up attic is essentially finished for third bedroom/playroom. Large eat-in kitchen. Flat backyard with alley access and parking pad. Needs some TLC. Recent appraisal for $75,000. Sold AS IS, seller will do no repairs. Estate-exempt from seller property condition disclosure.

  12. 2006-01-20
    historical 304-char remark
    Show marketing remark (304 chars)

    Good investment property. Walk up attic is essentially finished for third bedroom/playroom. Large eat-in kitchen. Flat backyard with alley access and parking pad. Needs some TLC. Recent appraisal for $75,000. Sold AS IS, seller will do no repairs. Estate-exempt from seller property condition disclosure.

  13. 2006-01-17
    listed $50,000 304-char remark
    Show marketing remark (304 chars)

    Good investment property. Walk up attic is essentially finished for third bedroom/playroom. Large eat-in kitchen. Flat backyard with alley access and parking pad. Needs some TLC. Recent appraisal for $75,000. Sold AS IS, seller will do no repairs. Estate-exempt from seller property condition disclosure.

  14. 1999-09-15
    soldstatus $13,000

ⓘ 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
$2,390 · $199/mo
Projected year-2 tax
$2,390 · $199/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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 ≥104°F today · 15 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
$17,799
− Mortgage interest
−$7,556
− Property taxes
−$2,390
− Insurance
−$674
− Repairs & maintenance
−$1,424
− Management
−$1,424
− Depreciation
−$3,924
Taxable income
$406
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$98
After-tax cash flow
$2,411/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)
36,673
Household income
$60,549
Rent vs Own
42.2% rent · 57.8% own
Severe rent burden
1738.0

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 0.68)
Race & ethnicity
White 50% Black 23% Asian 12% Two or more races 11% Hispanic / Latino 7%
Hispanic origin (detail)
Mexican 6%
Common ancestry
Slovak 2% Lithuanian 2% Romanian 2%
Foreign-born
13% · Philippines, Canada, India
Languages at home
83% English-only · Other Asian/Pacific 8% Spanish 5% Other Indo-European 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
▼ -196.54%
Current HPI
298.8625
Rent YoY
▲ 2.35%
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

+937.7% since first listed
14 events — show timeline
  • 2026-04-06 Pending GPRMLS
  • 2026-03-25 Price Changed $134,900 GPRMLS
  • 2026-03-06 Price Changed $139,900 GPRMLS
  • 2026-01-16 Listed $149,900 GPRMLS
  • 2023-12-11 Sold (Public Records) $4,540,000 Public Records
  • 2022-06-30 Sold (Public Records) $120,000 Public Records
  • 2022-06-29 Sold (MLS) $120,000 GPRMLS
  • 2022-06-17 Pending GPRMLS
  • 2022-06-15 Listed $115,000 GPRMLS
  • 2006-02-10 Sold (Public Records) $51,666 Public Records
  • 2006-02-08 Sold (MLS) $48,500 GPRMLS
  • 2006-01-20 Listing Removed GPRMLS
  • 2006-01-17 Listed $50,000 GPRMLS
  • 1999-09-15 Sold (Public Records) $13,000 Public Records

Property tax history

+8.6%/yr

Latest (2025): $2,390 · +6.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…