CashFlowRE
Sign in Sign up
1715 W 14th St
C Composite 55.52
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 +18.3/30.0
  • ARV discount +14.6/15.0
  • DSCR +5.7/10.0
  • 1% rule +4.2/10.0
  • Schools +4.0/10.0
  • Livability +3.7/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$115,000

1715 W 14th St · North Platte, NE 69101
2 bd · 1.0 ba · 1,070 sqft · SingleFamily public records · 30 Days on market
Built 1942 $107/sqft · 16% below area Est $137k · 16% under

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

Listing remarks MLS

NEW SIDING, ROOF 2-YEARS OLD BY WEATHERCRAFT ROOFING, REMODELED BATH WITH WALK-IN SHOWER, PRIVACY FENCE, ON DEMAND WATER HEATER, UNDERGROUND SPRINKLERS. GRAVEL DRIVEWAY. CHECK OUT THE EXTRA SPACE BEHIND THE HOUSE! 220 AVAILABLE

Key facts

  • 2 garage spots
  • Built 1942
  • Listed 29 days

Property features AI

Exterior

  • Parking: Attached 2-car garage
  • Utilities: Public water; Public sewer; Natural gas available
  • Home design: Single-family residential; Residential property
  • Construction: Frame construction; Vinyl siding
  • Exterior features: Composition roof

Interior

  • Kitchen: Dishwasher; Electric range; Microwave; Disposal; Refrigerator
  • Bedrooms: 2 main-level bedrooms
  • Heating & cooling: Baseboard heating; Window air conditioning units
  • Interior features: Dishwasher; Electric range; Disposal; Microwave; Refrigerator; Crawl space basement

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 2-bed/1.0-bath single-family listed at $115k.

Deal economics

  • At list price, monthly cash flow is $105 ($1k/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 $106k (7.7% below list).
  • Recommended offer: $106k (7.7% below list) — sets the bar for 1% rule.
  • Cap rate 7.4% vs local median 2.5% in North Platte — 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 74/100 on livability (#109 in NE, #4,400 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: employment C-, amenities D, commute F.
  • North Platte Public Schools (town): math 47% / reading 46% proficiency, ranked #77 of 111 in NE (top 69%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 190 active listings in the ZIP; 66 units permitted in Lincoln County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $795 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Lincoln County population projected at -11% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 30 days — a 2% lower offer ($113k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 8y ago 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.
  • Current owner paid $99k; 16% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1942 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: moderate wildfire risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $106,124 (7.7% below list)

Questions for the listing agent

  1. Built in 1942 — 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. 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?
  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
0.92%
Cap rate
7.38%
Cash-on-cash
3.90%
DSCR
1.17
GRM
9.0

CMA / ARV

ARV (median comp)
$136,639
List price
$115,000
Delta
-15.84%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
703 W 11th St 0.68mi 2/1.0 1,080 (+1%) 1mo $130,000 $120 65
1621 W 9th St 0.29mi 2/1.0 984 (-8%) 14mo $155,000 $158 62
1308 N Carr Ave 0.18mi 3/1.0 (+1) 1,222 (+14%) 4mo $199,000 $163 60
1822 W 6th St 0.66mi 2/1.0 1,080 (+1%) 10mo $100,000 $93 60
2202 W 14 St 0.29mi 3/1.0 (+1) 1,188 (+11%) 14mo $135,000 $114 51
702 W 9th St 0.74mi 3/1.0 (+1) 1,083 (+1%) 12mo $120,000 $111 49
2720 W 9th St, St 0.73mi 2/2.0 1,110 (+4%) 11mo $118,000 $106 47
614 N Lincoln Ave 0.73mi 3/1.0 (+1) 1,152 (+8%) 3mo $187,500 $163 46
618 N Lincoln Ave 0.72mi 3/1.0 (+1) 1,152 (+8%) 14mo $177,000 $154 37
1810 W 5 St 0.72mi 3/1.0 (+1) 936 (-12%) 5mo $125,000 $134 36
1311 W 5th St 0.75mi 2/1.0 960 (-10%) 15mo $137,500 $143 36
2721 W 8th St 0.74mi 3/2.0 (+1) 1,188 (+11%) 5mo $124,000 $104 34

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
-10.2%
Equity multiple
0.63×
Total profit
$-11,994
Equity at exit
$17,147
10-year hold
IRR
-0.9%
Equity multiple
0.94×
Total profit
$-1,952
Equity at exit
$9,943

Cash invested: $32,200 (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 69101

Active inventory
190
Price-to-rent
9.0×

Monthly cashflow live

Estimated rent
$1,061 medium interval (Pro) →
Mortgage (P&I)
$603
Tax from tax record
$83 /mo · $993/yr
Insurance
$48
HOA
$0
Vacancy / Maint / Mgmt
$223
Net cashflow
$105

Break-even live

Break-even rent $929
Max offer price $115,000
Occupancy floor 85%

Sensitivity live

Price -10% $170 -5% $137 +0% $105 +5% $72 +10% $40
Rent -10% $21 -5% $63 +0% $105 +5% $147 +10% $188
Rate -1.0pp $163 -0.5pp $134 base $105 +0.5pp $75 +1.0pp $44

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
$28,750
Closing costs
$3,450
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.

Listing history 20 events

  1. 2026-06-19
    days on market $115,000 Active 30 DOM
  2. 2026-06-18
    days on market $115,000 Active 29 DOM
  3. 2026-06-17
    days on market $115,000 Active 28 DOM
  4. 2026-06-16
    days on market $115,000 Active 27 DOM
  5. 2026-06-15
    days on market $115,000 Active 26 DOM
  6. 2026-06-14
    days on market $115,000 Active 24 DOM
  7. 2026-06-12
    statusdays on market $115,000 Active 23 DOM
  8. 2026-05-08
    listed $115,000 Active 449-char remark
  9. 2024-09-20
    soldstatus $99,000 Closed 228-char remark
    Show marketing remark (228 chars)

    NEW SIDING, ROOF 2-YEARS OLD BY WEATHERCRAFT ROOFING, REMODELED BATH WITH WALK-IN SHOWER, PRIVACY FENCE, ON DEMAND WATER HEATER, UNDERGROUND SPRINKLERS. GRAVEL DRIVEWAY. CHECK OUT THE EXTRA SPACE BEHIND THE HOUSE! 220 AVAILABLE

  10. 2024-09-20
    soldstatus $99,000
    Show marketing remark (228 chars)

    NEW SIDING, ROOF 2-YEARS OLD BY WEATHERCRAFT ROOFING, REMODELED BATH WITH WALK-IN SHOWER, PRIVACY FENCE, ON DEMAND WATER HEATER, UNDERGROUND SPRINKLERS. GRAVEL DRIVEWAY. CHECK OUT THE EXTRA SPACE BEHIND THE HOUSE! 220 AVAILABLE

  11. 2024-09-10
    status Pending 228-char remark
    Show marketing remark (228 chars)

    NEW SIDING, ROOF 2-YEARS OLD BY WEATHERCRAFT ROOFING, REMODELED BATH WITH WALK-IN SHOWER, PRIVACY FENCE, ON DEMAND WATER HEATER, UNDERGROUND SPRINKLERS. GRAVEL DRIVEWAY. CHECK OUT THE EXTRA SPACE BEHIND THE HOUSE! 220 AVAILABLE

  12. 2024-09-03
    price $110,000 228-char remark
    Show marketing remark (228 chars)

    NEW SIDING, ROOF 2-YEARS OLD BY WEATHERCRAFT ROOFING, REMODELED BATH WITH WALK-IN SHOWER, PRIVACY FENCE, ON DEMAND WATER HEATER, UNDERGROUND SPRINKLERS. GRAVEL DRIVEWAY. CHECK OUT THE EXTRA SPACE BEHIND THE HOUSE! 220 AVAILABLE

  13. 2024-08-06
    price $119,900 228-char remark
    Show marketing remark (228 chars)

    NEW SIDING, ROOF 2-YEARS OLD BY WEATHERCRAFT ROOFING, REMODELED BATH WITH WALK-IN SHOWER, PRIVACY FENCE, ON DEMAND WATER HEATER, UNDERGROUND SPRINKLERS. GRAVEL DRIVEWAY. CHECK OUT THE EXTRA SPACE BEHIND THE HOUSE! 220 AVAILABLE

  14. 2024-07-15
    price $129,900 228-char remark
    Show marketing remark (228 chars)

    NEW SIDING, ROOF 2-YEARS OLD BY WEATHERCRAFT ROOFING, REMODELED BATH WITH WALK-IN SHOWER, PRIVACY FENCE, ON DEMAND WATER HEATER, UNDERGROUND SPRINKLERS. GRAVEL DRIVEWAY. CHECK OUT THE EXTRA SPACE BEHIND THE HOUSE! 220 AVAILABLE

  15. 2024-06-20
    listed $139,900 Active 228-char remark
    Show marketing remark (228 chars)

    NEW SIDING, ROOF 2-YEARS OLD BY WEATHERCRAFT ROOFING, REMODELED BATH WITH WALK-IN SHOWER, PRIVACY FENCE, ON DEMAND WATER HEATER, UNDERGROUND SPRINKLERS. GRAVEL DRIVEWAY. CHECK OUT THE EXTRA SPACE BEHIND THE HOUSE! 220 AVAILABLE

  16. 2020-11-09
    soldstatus $104,000
  17. 2018-08-13
    soldstatus $35,000
  18. 2018-08-13
    soldstatus $35,000
  19. 2018-05-28
    listed $40,000
  20. 2010-05-14
    soldstatus $20,000

ⓘ 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
$993 · $83/mo
Projected year-2 tax
$1,990 · $166/mo
Expected delta
+$996/yr (+$83/mo · 100.3%)

ⓘ 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 5/10 Major
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥99°F today · 17 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
$12,735
− Mortgage interest
−$6,442
− Property taxes
−$993
− Insurance
−$575
− Repairs & maintenance
−$1,019
− Management
−$1,019
− Depreciation
−$3,345
Taxable loss
−$658
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$158
After-tax cash flow
$1,413/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
North Platte Public Schools
NCES district ID
3100022
Math proficiency
47% ▼ -8.00%
Reading proficiency
46% ▼ -1.00%
Median HH income
$47,348
Composite
39.64/100
National rank
#3918
State rank
#77 of 111 in NE

Livability — North Platte

Score
74/100
State rank
#109
US rank
#4400

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
North Platte, NE
County
Lincoln County · 27,198 people
City population
27,198
Metro
North Platte, NE
Population (ZIP)
27,198
Household income
$62,268
Rent vs Own
36.8% rent · 63.2% own
Severe rent burden
796.0

Population outlook (Lincoln County) Hauer SSP2

Today (2025)
34,750 people
By 2030
34,004 · -2.1%
By 2040
32,310 · -7.0%
By 2050
30,918 · -11.0%
By 2075
29,245 · -15.8%
By 2100
29,116 · -16.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (86%)
Race & ethnicity
White 86% Hispanic / Latino 10% Two or more races 5% Native American 1%
Hispanic origin (detail)
Mexican 8%
Common ancestry
Slovak 2% Italian 2% Lithuanian 2%
Foreign-born
3% · Canada, South Korea
Languages at home
95% English-only · Spanish 3% German/W. Germanic 1%

Political lean MEDSL · Lincoln

2024 margin
Solid R (+55.2) · D 21.8% · R 77.0% · Other 1.2%
2008→2024 swing
-19.7pp toward R · 2008: -35.5pp · 2024: -55.2pp
All cycles
2024: R+55.2 2020: R+54.6 2016: R+58.1 2012: R+40.6 2008: R+35.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -132.87%
Current HPI
174.088
Rent YoY
Metro
North Platte, NE
State GDP YoY
▲ 0.68%
F500 in state
2

Industry mix (Fortune 500 HQ in NE)

Industry F500 HQs Revenue

Price history

+475.0% since first listed
15 events — show timeline
  • 2026-06-10 Relisted LCBR
  • 2026-05-29 Pending LCBR
  • 2026-05-08 Listed $115,000 LCBR
  • 2024-09-20 Sold (Public Records) $99,000 Public Records
  • 2024-09-20 Sold (MLS) $99,000 LCBR
  • 2024-09-10 Pending LCBR
  • 2024-09-03 Price Changed $110,000 LCBR
  • 2024-08-06 Price Changed $119,900 LCBR
  • 2024-07-15 Price Changed $129,900 LCBR
  • 2024-06-20 Listed $139,900 LCBR
  • 2020-11-09 Sold (Public Records) $104,000 Public Records
  • 2018-08-13 Sold (Public Records) $35,000 Public Records
  • 2018-08-13 Sold (MLS) $35,000 LCBR
  • 2018-05-28 Listed $40,000 LCBR
  • 2010-05-14 Sold (Public Records) $20,000 Public Records

Property tax history

+6.4%/yr

Latest (2025): $993 · +12.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…