CashFlowRE
Sign in Sign up
108 Plum St
C+ Composite 61.93
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 +24.7/30.0
  • DSCR +8.0/10.0
  • 1% rule +6.2/10.0
  • Appreciation +5.5/10.0
  • Schools +4.8/10.0
  • Livability +4.0/5.0
  • ARV discount +3.8/15.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$120,000

108 Plum St · Plainview, NE 68769
4 bd · 2.0 ba · 1,733 sqft · SingleFamily public records · 187 Days on market
Built 1900 Est $111k · 8% over

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

Listing remarks MLS

PARCELS 700007576 AND 700007518

Key facts

  • Garage
  • Built 1900
  • Listed 187 days

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/2.0-bath single-family listed at $120k.

Deal economics

  • At list price, monthly cash flow is $249 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $120k).
  • Recommended offer: $106k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 79/100 on livability (#37 in NE, #2,023 nationally) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: amenities F, commute F, employment F.
  • Plainview Public Schools (rural): math 55% / reading 55% proficiency, ranked #112 of 245 in NE (top 46%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: 6 active listings in the ZIP; 15 units permitted in Pierce County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $2k of equity ($830 loan paydown + $1k appreciation (1.0% local appreciation)).
  • At projected returns (1.0% appreciation + 3.0% rent growth), your $34k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 187 days — a 12% lower offer ($106k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 5y ago; this cycle's ask has dropped $45k (27%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1900 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: moderate wildfire risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $105,600 (12.0% below list)

Questions for the listing agent

  1. It's been on market 187 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1900 — 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. Schools are B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  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
1.12%
Cap rate
8.79%
Cash-on-cash
8.90%
DSCR
1.40
GRM
7.4

CMA / ARV

ARV (on-the-fly)
$110,912
Comps found
6
Show comp detail 6 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
105 West St 0.12mi 3/3.0 (-1) 1,688 (-3%) 6mo $150,000 $89 76
306 Elm St 0.22mi 4/2.0 1,776 (+2%) 19mo $120,000 $68 70
204 Main St 0.23mi 4/2.0 1,644 (-5%) 18mo $105,000 $64 66
807 Park Ave 0.06mi 3/2.0 (-1) 1,908 (+10%) 17mo $30,000 $16 61
207 Maple St 0.36mi 3/1.0 (-1) 1,743 (+1%) 18mo $58,000 $33 58
215 King St 0.42mi 4/1.0 1,991 (+15%) 21mo $60,000 $30 34

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

1.01% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
10.6%
Equity multiple
1.54×
Total profit
$18,177
Equity at exit
$41,012
10-year hold
IRR
14.4%
Equity multiple
2.75×
Total profit
$58,911
Equity at exit
$54,536

Cash invested: $33,600 (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 68769

Home prices YoY
0.6%
Active inventory
6
Price-to-rent
7.4×

Monthly cashflow live

Estimated rent
$1,349 medium interval (Pro) →
Mortgage (P&I)
$629
Tax from tax record
$137 /mo · $1,649/yr
Insurance
$50
HOA
$0
Vacancy / Maint / Mgmt
$283
Net cashflow
$249

Break-even live

Break-even rent $1,034
Max offer price $120,000
Occupancy floor 77%

Sensitivity live

Price -10% $317 -5% $283 +0% $249 +5% $215 +10% $181
Rent -10% $143 -5% $196 +0% $249 +5% $303 +10% $356
Rate -1.0pp $310 -0.5pp $280 base $249 +0.5pp $218 +1.0pp $187

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
$30,000
Closing costs
$3,600
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 9 events

  1. 2026-01-29
    status Pending
  2. 2026-01-12
    price $120,000
  3. 2025-12-30
    price $125,000
  4. 2025-10-03
    price $150,000
  5. 2025-07-25
    listed $165,000 Active
  6. 2021-06-02
    soldstatus $121,000
  7. 2021-05-17
    soldstatus $121,000 31-char remark
    Show marketing remark (31 chars)

    PARCELS 700007576 AND 700007518

  8. 2021-02-22
    listed $121,000 31-char remark
    Show marketing remark (31 chars)

    PARCELS 700007576 AND 700007518

  9. 2000-08-02
    soldstatus $57,600

ⓘ 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
$1,649 · $137/mo
Projected year-2 tax
$2,076 · $173/mo
Expected delta
+$427/yr (+$36/mo · 25.9%)

ⓘ 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 · 0% chance over 30 yrs
  • 🔥 Wildfire 5/10 Major
  • 🌡 Heat 2/10 Low 7 d/yr ≥102°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 2/10 Low 1 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
$16,193
− Mortgage interest
−$6,722
− Property taxes
−$1,649
− Insurance
−$600
− Repairs & maintenance
−$1,295
− Management
−$1,295
− Depreciation
−$3,491
Taxable income
$1,140
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$274
After-tax cash flow
$2,718/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
Plainview Public Schools
NCES district ID
3175570
Math proficiency
55% ▲ 5.00%
Reading proficiency
55% ▬ 0.00%
Median HH income
$43,388
Composite
48.11/100
National rank
#4748
State rank
#112 of 245 in NE

Livability — Plainview

Score
79/100
State rank
#37
US rank
#2023

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Plainview, NE
Population (ZIP)
1,685

Population outlook (Pierce County) Hauer SSP2

Today (2025)
7,246 people
By 2030
7,267 · +0.3%
By 2040
7,323 · +1.1%
By 2050
7,303 · +0.8%
By 2075
7,624 · +5.2%
By 2100
7,283 · +0.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (91%)
Race & ethnicity
White 91% Two or more races 6% Hispanic / Latino 6%
Hispanic origin (detail)
Mexican 5%
Common ancestry
Lithuanian 2% Portuguese 2% Slovak 2%
Foreign-born
3% · Canada
Languages at home
97% English-only · Spanish 3%

Political lean MEDSL · Pierce

2024 margin
Solid R (+76.3) · D 11.4% · R 87.8%
2008→2024 swing
-26.7pp toward R · 2008: -49.7pp · 2024: -76.3pp
All cycles
2024: R+76.3 2020: R+74.3 2016: R+74.6 2012: R+60.6 2008: R+49.7

Not yet ingested

Civics

Market trends

HPI YoY
▲ 1.01%
Current HPI
159.9202
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

+108.3% since first listed
9 events — show timeline
  • 2026-01-29 Pending NNEMLS
  • 2026-01-12 Price Changed $120,000 NNEMLS
  • 2025-12-30 Price Changed $125,000 NNEMLS
  • 2025-10-03 Price Changed $150,000 NNEMLS
  • 2025-07-25 Listed $165,000 NNEMLS
  • 2021-06-02 Sold (Public Records) $121,000 Public Records
  • 2021-05-17 Sold (MLS) $121,000 NNEMLS
  • 2021-02-22 Listed $121,000 NNEMLS
  • 2000-08-02 Sold (Public Records) $57,600 Public Records

Property tax history

+2.2%/yr

Latest (2025): $1,649 · +17.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…