CashFlowRE
Sign in Sign up
285 6th St
B Composite 72.44
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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Appreciation +5.0/10.0
  • Schools +3.6/10.0
  • Livability +2.9/5.0
  • Rent growth +2.5/5.0
  • Condition / age +1.0/5.0

$80,000

285 6th St · Max, NE 69037
4 bd · 1.0 ba · 2,112 sqft · SingleFamily · 24 Days on market
Built 1910 Poor condition

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

Listing remarks MLS

Great opportunity for a turn key homestead with immediate income producing equity. This oasis has been our foothold into self sufficiency, we've raised babies to be humble and kind here, shed the stress of city pressure here, and lived a life of privacy and peace here. No zoning restrictions, no HOA, low annual taxes and the ability to live truly free. Collect your rain water, bring your animals, grow what your heart desires and be more in control of what you feed your family. Raise, grow and process your own food here with a supportive local community of like-minded folks. Centrally located to good nearby healthcare, jobs, only 3.5 hours from denver, .5 hours to the new black shirt feeders, nearby amenities within reach but far enough away the quiet settles on you with the peace like the first or last person on earth. The major needs of the house have been updated. You may need to do cosmetic work but you won't worry about HVAC, electrical, well, plumbing or replacing costly appliances like the water heater. Comes with all newer appliances including the main level and basement laundry hookups. Highly motivated and eager to negotiate animals, existing inventory, business and even mentorship for like minded people looking to live self sufficiently to get the chance they need to thrive. Time to take a chance and be free.

Key facts

  • Turn key homestead
  • Low annual taxes
  • Centrally located

Tags

TURN KEY HOMESTEADNO ZONING RESTRICTIONSNO HOALOW ANNUAL TAXESCOLLECT YOUR RAIN WATERCENTRALLY LOCATED

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 4-bed/1.0-bath single-family listed at $80k. Condition is rated poor.

Deal economics

  • At list price, monthly cash flow is $467 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $80k).
  • Recommended offer: $79k (1.5% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 57/100 on livability (#505 in NE) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, crime A; Watch: health & safety C-, amenities F, commute F.
  • Dundy County Stratton Public Schools (rural): math 35% / reading 45% proficiency, ranked #218 of 245 in NE (top 89%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 1 active listings in the ZIP; 5 units permitted in Dundy County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $3k of equity ($553 loan paydown + $2k appreciation (3.0% local appreciation)).
  • Dundy County population projected at -20% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (3.0% appreciation + 3.0% rent growth), your $22k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 24 days — a 2% lower offer ($79k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.

Risks & watch-outs

  • Watch-outs: built in 1910 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $78,800 (1.5% below list)

Questions for the listing agent

  1. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  2. Built in 1910 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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
1.61%
Cap rate
13.29%
Cash-on-cash
24.99%
DSCR
2.11
GRM
5.2

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
31.1%
Equity multiple
2.76×
Total profit
$39,371
Equity at exit
$35,971
10-year hold
IRR
31.4%
Equity multiple
5.40×
Total profit
$98,552
Equity at exit
$55,436

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 69037

Active inventory
1
Price-to-rent
5.2×

Monthly cashflow live

Estimated rent
$1,290 medium interval (Pro) →
Mortgage (P&I)
$420
Tax est. 1.5%
$100 /mo · $1,200/yr
Insurance
$33
HOA
$0
Vacancy / Maint / Mgmt
$271
Net cashflow
$467

Break-even live

Break-even rent $700
Max offer price $80,000
Occupancy floor 59%

Sensitivity live

Price -10% $522 -5% $494 +0% $467 +5% $439 +10% $411
Rent -10% $365 -5% $416 +0% $467 +5% $518 +10% $568
Rate -1.0pp $507 -0.5pp $487 base $467 +0.5pp $446 +1.0pp $425

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 15 events

  1. 2026-06-18
    days on market $80,000 Active 24 DOM
  2. 2026-06-17
    days on market $80,000 Active 23 DOM
  3. 2026-06-16
    days on market $80,000 Active 22 DOM
  4. 2026-06-15
    days on market $80,000 Active 21 DOM
  5. 2026-06-13
    days on market $80,000 Active 19 DOM
  6. 2026-06-12
    days on market $80,000 Active 18 DOM
  7. 2026-06-09
    days on market $80,000 Active 15 DOM
  8. 2026-06-08
    days on market $80,000 Active 14 DOM
  9. 2026-06-07
    days on market $80,000 Active 13 DOM
  10. 2026-06-07
    days on market $80,000 Active 12 DOM
  11. 2026-06-04
    days on market $80,000 Active 9 DOM
  12. 2026-06-02
    days on market $80,000 Active 8 DOM
  13. 2026-06-01
    days on market $80,000 Active 7 DOM
  14. 2026-05-31
    days on market $80,000 Active 6 DOM
  15. 2026-05-12
    listed $80,000 Active 1341-char remark
    Show marketing remark (1341 chars)

    Great opportunity for a turn key homestead with immediate income producing equity. This oasis has been our foothold into self sufficiency, we've raised babies to be humble and kind here, shed the stress of city pressure here, and lived a life of privacy and peace here. No zoning restrictions, no HOA, low annual taxes and the ability to live truly free. Collect your rain water, bring your animals, grow what your heart desires and be more in control of what you feed your family. Raise, grow and process your own food here with a supportive local community of like-minded folks. Centrally located to good nearby healthcare, jobs, only 3.5 hours from denver, .5 hours to the new black shirt feeders, nearby amenities within reach but far enough away the quiet settles on you with the peace like the first or last person on earth. The major needs of the house have been updated. You may need to do cosmetic work but you won't worry about HVAC, electrical, well, plumbing or replacing costly appliances like the water heater. Comes with all newer appliances including the main level and basement laundry hookups. Highly motivated and eager to negotiate animals, existing inventory, business and even mentorship for like minded people looking to live self sufficiently to get the chance they need to thrive. Time to take a chance and be free.

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥100°F today · 18 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
$15,485
− Mortgage interest
−$4,481
− Property taxes
−$1,200
− Insurance
−$400
− Repairs & maintenance
−$1,239
− Management
−$1,239
− Depreciation
−$2,327
Taxable income
$4,599
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,104
After-tax cash flow
$4,495/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.

Condition & rehab AI · 2 photos

Poor 20/100 Extensive rehab

This property requires extensive repairs and updates to its roof, exterior, flooring, HVAC, and landscaping, significantly impacting its resale and rental value.

Repairs flagged

  • Major roof — Significant wear and tear visible.
  • Major exterior siding — Peeling and in need of repainting.
  • Major flooring — Old and in need of replacement.
  • Major interior walls/paint — Visible wear and tear.
  • Major HVAC/mechanicals — Old and in need of replacement.
  • Major landscaping — Sparse and in need of improvement

Value-add opportunities

  • Both roof replacement — Improves both resale and rental value.
  • Both exterior siding replacement — Improves both resale and rental value.
  • Both flooring replacement — Improves both resale and rental value.
  • Both HVAC replacement — Improves both resale and rental value.
  • Both landscaping improvement — Improves both resale and rental value.

Renovation cost estimate screening

Repair itemSeverityEst. cost
roof · Significant wear and tear visible. Major $15,000–50,000
exterior siding · Peeling and in need of repainting. Major $15,000–50,000
flooring · Old and in need of replacement. Major $15,000–50,000
interior walls/paint · Visible wear and tear. Major $15,000–50,000
HVAC/mechanicals · Old and in need of replacement. Major $15,000–50,000
landscaping · Sparse and in need of improvement Major $15,000–50,000
Total estimated repair cost · 6 items $90,000–300,000

Value-add ROI direction

  • Both roof replacement — Improves both resale and rental value.
  • Both exterior siding replacement — Improves both resale and rental value.
  • Both flooring replacement — Improves both resale and rental value.
  • Both HVAC replacement — Improves both resale and rental value.
  • Both landscaping improvement — Improves both resale and rental value.

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

District
Dundy County Stratton Public Schools
NCES district ID
3100077
Math proficiency
35% ▼ -15.00%
Reading proficiency
45% ▲ 5.00%
Median HH income
$39,942
Composite
35.94/100
National rank
#9564
State rank
#218 of 245 in NE

Livability — Max

Score
57/100
State rank
#505
US rank
#21935

Category grades

Amenities F Commute F Cost of living A+ Crime A Employment F Housing C+ Health & safety C- User ratings A

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Max, NE
Population (ZIP)
43

Population outlook (Dundy County) Hauer SSP2

Today (2025)
1,608 people
By 2030
1,519 · -5.5%
By 2040
1,380 · -14.2%
By 2050
1,281 · -20.3%
By 2075
1,193 · -25.8%
By 2100
1,128 · -29.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (100%)
Race & ethnicity
White 100%

Political lean MEDSL · Dundy

2024 margin
Solid R (+78.9) · D 10.3% · R 89.2%
2008→2024 swing
-23.5pp toward R · 2008: -55.5pp · 2024: -78.9pp
All cycles
2024: R+78.9 2020: R+77.6 2016: R+77.3 2012: R+62.7 2008: R+55.5

Not yet ingested

Civics

Market trends

HPI YoY
Current HPI
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

+0.0% since first listed
2 events — show timeline
  • 2026-05-14 Listed $80,000 Fizber.com
  • 2026-05-12 Listed $80,000 FSBO.com

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…