CashFlowRE
Sign in Sign up
6006 Parker St
D Composite 42.47
Why this score? — see what drove the D 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 +14.2/30.0
  • ARV discount +8.3/15.0
  • DSCR +4.3/10.0
  • Livability +4.2/5.0
  • 1% rule +3.7/10.0
  • Rent growth +3.1/5.0
  • Condition / age +2.5/5.0
  • Schools +2.1/10.0
  • Appreciation +0.0/10.0

$215,000

6006 Parker St · Omaha, NE 68104
4 bd · 1.0 ba · 1,512 sqft · Other public records · 34 Days on market
Built 1952 7,841 sqft lot $142/sqft · 22% below area Est $219k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Key facts

  • 7,841 sq ft lot
  • Garage
  • Built 1952

Property features AI

Exterior

  • Parking: Attached covered garage (1 car)
  • Utilities: Public water; Public sewer
  • Home design: Single-family residence; One and one-half stories; Built in 1952; Not new / not a model
  • Construction: Aluminum siding; Composition roof; Other foundation
  • Exterior features: Partial fencing; City lot; Lot approximately 0.18 acres (133 x 60)

Interior

  • Kitchen: Refrigerator; Dishwasher
  • Bedrooms: Master bedroom on the main floor; Second bedroom on the main floor; Two additional bedrooms on the second floor
  • Flooring: Wood flooring
  • Bathrooms: One full bathroom (main level)
  • Heating & cooling: Natural gas forced-air heating; Central air conditioning
  • Interior features: Partial unfinished basement; No fireplaces
  • Laundry & utility: Washer; Dryer

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 other listed at $215k.

Deal economics

  • At list price, monthly cash flow is $37 ($439/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $187k (12.8% below list).
  • Recommended offer: $187k (12.8% below list) — sets the bar for 1% rule.
  • Cap rate 6.5% 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: Western Hills Magnet Center (math 17% / reading 32%, grade F, #445 of 502 statewide, top 91%, 333 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); 172 active listings in the ZIP; 21 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 43% of comp listings sitting > 30 days — soft ceiling on asking rent; 4,539 units permitted in Douglas County in 2024 (2,583 in 5+ unit buildings).
  • This rent runs 37% of the median local income ($61k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $6k 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 34 days — a 3% lower offer ($209k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1952 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $187,472 (12.8% below list)

Questions for the listing agent

  1. It's been on market 34 days. Have you received any prior offers? Is the seller open to a 13% concession, seller financing, or rate buy-down credit?
  2. Built in 1952 — 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. 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?
  5. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  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
0.87%
Cap rate
6.50%
Cash-on-cash
0.73%
DSCR
1.03
GRM
9.6

CMA / ARV

ARV (median comp)
$219,048
List price
$215,000
Delta
-1.85%
Verdict
FAIR
Comps
20 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
-15.8%
Equity multiple
0.44×
Total profit
$-33,726
Equity at exit
$32,057
10-year hold
IRR
-8.6%
Equity multiple
0.48×
Total profit
$-31,292
Equity at exit
$18,589

Cash invested: $60,200 (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
172
Price-to-rent
9.6×

Monthly cashflow live

Estimated rent
$1,875 high interval (Pro) →
Mortgage (P&I)
$1,127
Tax from tax record
$227 /mo · $2,729/yr
Insurance
$90
HOA
$0
Vacancy / Maint / Mgmt
$394
Net cashflow
$37

Break-even live

Break-even rent $1,828
Max offer price $215,000
Occupancy floor 93%

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
$53,750
Closing costs
$6,450
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 21 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
6020 Franklin St Omaha, NE 3.0 1.5 1216 $1,900 $1.56 43d 1 0.12mi
5633 Parker St Omaha, NE 3.0 1.5 1200 $1,695 $1.41 43d 1 0.24mi
5610 Seward St Omaha, NE 4.0 2.0 1682 $2,200 $1.31 43d 1 0.33mi
2817 N 60th St Unit 2817/02 Omaha, NE 3.0 1.0 1188 $1,500 $1.26 3d 1 0.54mi
2817 N 60th St Unit 2821/02 Omaha, NE 3.0 1.0 1188 $1,045 $0.88 23d 1 0.54mi
6630 Lafayette Ave Omaha, NE 3.0 1.0 1650 $1,800 $1.09 2d 1 0.64mi
3204 N 56th St Omaha, NE 3.0 2.0 1800 $1,700 $0.94 10d 1 0.80mi
5011 Miami St Omaha, NE 3.0 3.0 2180 $2,200 $1.01 43d 1 0.89mi
6116 Pinkney St Omaha, NE 3.0 1.5 1700 $1,800 $1.06 11d 1 0.95mi
6010 Evans St Omaha, NE 3.0 2.0 1196 $1,850 $1.55 23d 1 1.01mi
2914 N 49th Ave Omaha, NE 3.0 1.0 1375 $1,615 $1.17 23d 1 1.05mi
5004 Webster St Omaha, NE 4.0 3.0 2156 $2,500 $1.16 43d 1 1.08mi
4874 Maple St Omaha, NE 3.0 1.0 1098 $1,545 $1.41 43d 1 1.11mi
3002 N 48th Ave Omaha, NE 4.0 2.0 1205 $1,550 $1.29 23d 1 1.17mi
4542 Franklin St Unit Labs Omaha, NE 5.0 2.5 2000 $1,900 $0.95 43d 1 1.19mi
4824 Webster St Unit 4824/4824 Omaha, NE 4.0 1.0 1317 $1,050 $0.80 43d 1 1.22mi
4918 California St Omaha, NE 3.0 1.0 1369 $1,695 $1.24 23d 1 1.22mi
4806 Webster St Omaha, NE 3.0 2.5 1589 $2,295 $1.44 3d 1 1.27mi
7602 Parker St Omaha, NE 3.0 2.0 1050 $1,700 $1.62 43d 1 1.31mi
4114 N 54th St Omaha, NE 3.0 2.0 1683 $1,745 $1.04 3d 1 1.42mi
3508 N 47th Ave Omaha, NE 3.0 1.0 1425 $1,600 $1.12 19d 1 1.46mi

Listing history 14 events

  1. 2026-06-18
    days on market $215,000 Active 34 DOM
  2. 2026-06-17
    days on market $215,000 Active 33 DOM
  3. 2026-06-16
    days on market $215,000 Active 32 DOM
  4. 2026-06-15
    days on market $215,000 Active 31 DOM
  5. 2026-06-13
    days on market $215,000 Active 29 DOM
  6. 2026-06-10
    days on market $215,000 Active 26 DOM
  7. 2026-06-09
    days on market $215,000 Active 25 DOM
  8. 2026-06-08
    days on market $215,000 Active 24 DOM
  9. 2026-06-07
    days on market $215,000 Active 23 DOM
  10. 2026-06-03
    days on market $215,000 Active 19 DOM
  11. 2026-06-03
    days on market $215,000 Active 18 DOM
  12. 2026-06-01
    days on market $215,000 Active 17 DOM
  13. 2026-06-01
    days on market $215,000 Active 16 DOM
  14. 2026-05-14
    listed $215,000 New

ⓘ 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
$2,729 · $227/mo
Projected year-2 tax
$3,720 · $310/mo
Expected delta
+$991/yr (+$83/mo · 36.3%)

ⓘ 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
$22,497
− Mortgage interest
−$12,043
− Property taxes
−$2,729
− Insurance
−$1,075
− Repairs & maintenance
−$1,800
− Management
−$1,800
− Depreciation
−$6,255
Taxable loss
−$3,205
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$769
After-tax cash flow
$1,208/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

1 event — show timeline
  • 2026-05-14 Listed $215,000 GPRMLS

Property tax history

+3.4%/yr

Latest (2025): $2,729 · +0.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…