CashFlowRE
Sign in Sign up
17009 Huntington Ave
D- Composite 37.91
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).

  • ARV discount +12.3/15.0
  • Cash flow +6.6/30.0
  • Schools +6.1/10.0
  • Livability +4.2/5.0
  • Rent growth +3.1/5.0
  • Condition / age +2.5/5.0
  • 1% rule +2.3/10.0
  • DSCR +0.8/10.0
  • Appreciation +0.0/10.0

$371,900

17009 Huntington Ave · Omaha, NE 68116
3 bd · 2.5 ba · 1,888 sqft · Other public records · 11 Days on market
Built 2024 0.25 ac lot $197/sqft · 6% below area Est $417k · 11% under $10/mo HOA

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

The “Weston” by Celebrity Homes. Open Design offers a Large Kitchen, Gathering Room, Owner’s Suite includes spacious Bath w/ Deluxe Shower & Dual Vanity & that’s just the start! Quality GE Appliances (Refrigerator, Washer & Dryer), Designer Light Pkgs, GDO, Window Blinds & Extended 2-10 Warranty Program. (Pictures of Model Home) Price may reflect promotional discounts, if applicable

Key facts

  • Near flanagan lake
  • Finished basement
  • Sprinkler system

Tags

MULTI-LEVEL HOMENEAR FLANAGAN LAKEBENNINGTON SCHOOL DISTRICTWALKING DISTANCE TO THE LAKEFINISHED BASEMENTSPRINKLER SYSTEM

Property features AI

Finance

  • HOA & community: Homeowners association with an annual fee of $125 covering common area maintenance

Exterior

  • Parking: Attached 3-car garage; 3 covered parking spaces
  • Utilities: Public water; Public sewer
  • Home design: Single-family residence; Multi-level; Not new (existing home); Living area about 1,986 square feet; Below-grade finished area included (~298 sq ft); above-grade finished area ~1,688 sq ft
  • Construction: Built in 2024; Concrete perimeter foundation
  • Exterior features: Deck; Automatic sprinkler system; Lot approximately 1/4 acre (about 64 x 120)

Interior

  • Bedrooms: Master bedroom on 2nd floor; Bedroom 2 on 2nd floor; Bedroom 3 on 2nd floor
  • Bathrooms: 3 total bathrooms (includes full, 3/4, and 1/2 configurations); 2 bathrooms on the main level
  • Heating & cooling: Natural gas forced-air heating; Central air conditioning
  • Interior features: Electric fireplace; Daylight 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 3-bed/2.5-bath other listed at $372k.

Deal economics

  • At list price, monthly cash flow is $-617 ($-7k/yr) — negative.
  • To cash-flow at today's rent, offer at most $263k (29.3% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $271k (27.0% below list).
  • Recommended offer: $263k (29.3% below list) — sets the bar for cash-flow.

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.
  • Bennington Public Schools (rural): math 67% / reading 67% proficiency, ranked #3 of 111 in NE (top 3%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease; only 6% free/reduced lunch — higher-income household profile.
  • Zoned schools: Anchor Pointe Elementary (math 65% / reading 71%, grade B+, #63 of 502 statewide, top 12%, 475 students, 8% FRL); Bennington Middle School (math 64% / reading 63%, grade B+, #13 of 128 statewide, top 10%, 410 students, 19% FRL); Bennington High School (math 66% / reading 70%, grade B, #21 of 261 statewide, top 8%, 1,002 students, 14% FRL).
  • Market conditions: Rents rising (+2.5%/yr); 169 active listings in the ZIP; 6 comparable units currently listed for rent nearby; rentals leasing fast (median 2d on market — plan ~1-2 weeks tenant-placement turnaround); high-income renter base; 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 $3k of loan paydown is wiped out by about $11k 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

  • Only 11 days on market — expect competitive offers; lowballing is unlikely to land.
  • 4 sale attempts since 3y 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.
Recommended offer $262,884 (29.3% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  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
0.73%
Cap rate
4.30%
Cash-on-cash
-7.11%
DSCR
0.68
GRM
11.4

CMA / ARV

ARV (median comp)
$416,549
List price
$371,900
Delta
-10.00%
Verdict
FAIR
Comps
20 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 2.54% rent growth · sell at horizon

5-year hold
IRR
-29.2%
Equity multiple
0.03×
Total profit
$-100,660
Equity at exit
$55,451
10-year hold
IRR
-31.3%
Equity multiple
-0.37×
Total profit
$-142,704
Equity at exit
$32,155

Cash invested: $104,132 (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 68116

Home prices YoY
-15.4%
Rents YoY
2.5%
Active inventory
169
Price-to-rent
11.4×

Monthly cashflow live

Estimated rent
$2,714 high interval (Pro) →
Mortgage (P&I)
$1,950
Tax from tax record
$646 /mo · $7,755/yr
Insurance
$155
HOA
$10
Vacancy / Maint / Mgmt
$570
Net cashflow
$-617

Break-even live

Break-even rent $3,496
Max offer price $262,884
Occupancy floor

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
$92,975
Closing costs
$11,157
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 6 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
7308 N 167th Ave Bennington, NE 4.0 3.0 2213 $3,000 $1.36 1d 1 0.47mi
16333 Potter St Bennington, NE 3.0 2.0 1618 $3,200 $1.98 1d 1 0.83mi
6220 N 160th Ave Omaha, NE 1.0–3.0 1.0–2.5 1137 $2,690 $2.36 1d 13 0.90mi
17451 Tucker St Bennington, NE 3.0 3.5 2442 $3,100 $1.27 23d 1 1.28mi
17214 Meredith Ave Unit LO Omaha, NE 4.0 3.0 2605 $3,100 $1.19 1d 1 1.31mi
8903 N 167th St Bennington, NE 3.0 2.5 1511 $2,500 $1.65 1d 1 1.50mi

HOA detail

Monthly dues
$10 · $120/yr
Likely covers
cable

Listing history 16 events

  1. 2026-06-08
    statusdays on market $371,900 Pending 11 DOM
  2. 2026-06-07
    days on market $371,900 Active 10 DOM
  3. 2026-06-05
    days on market $371,900 Active 7 DOM
  4. 2026-06-03
    days on market $371,900 Active 6 DOM
  5. 2026-06-03
    statusdays on market $371,900 Active 5 DOM
  6. 2026-06-01
    days on market $371,900 New 4 DOM
  7. 2026-05-31
    days on market $371,900 New 3 DOM
  8. 2026-05-14
    listed $379,900 New 956-char remark
  9. 2024-02-08
    soldstatus $362,683 Sold 425-char remark
    Show marketing remark (425 chars)

    The “Weston” by Celebrity Homes. Open Design offers a Large Kitchen, Gathering Room, Owner’s Suite includes spacious Bath w/ Deluxe Shower & Dual Vanity & that’s just the start! Quality GE Appliances (Refrigerator, Washer & Dryer), Designer Light Pkgs, GDO, Window Blinds & Extended 2-10 Warranty Program. (Pictures of Model Home) Price may reflect promotional discounts, if applicable

  10. 2023-12-20
    status Pending 425-char remark
    Show marketing remark (425 chars)

    The “Weston” by Celebrity Homes. Open Design offers a Large Kitchen, Gathering Room, Owner’s Suite includes spacious Bath w/ Deluxe Shower & Dual Vanity & that’s just the start! Quality GE Appliances (Refrigerator, Washer & Dryer), Designer Light Pkgs, GDO, Window Blinds & Extended 2-10 Warranty Program. (Pictures of Model Home) Price may reflect promotional discounts, if applicable

  11. 2023-12-01
    price $362,683 425-char remark
    Show marketing remark (425 chars)

    The “Weston” by Celebrity Homes. Open Design offers a Large Kitchen, Gathering Room, Owner’s Suite includes spacious Bath w/ Deluxe Shower & Dual Vanity & that’s just the start! Quality GE Appliances (Refrigerator, Washer & Dryer), Designer Light Pkgs, GDO, Window Blinds & Extended 2-10 Warranty Program. (Pictures of Model Home) Price may reflect promotional discounts, if applicable

  12. 2023-11-21
    price $365,900 425-char remark
    Show marketing remark (425 chars)

    The “Weston” by Celebrity Homes. Open Design offers a Large Kitchen, Gathering Room, Owner’s Suite includes spacious Bath w/ Deluxe Shower & Dual Vanity & that’s just the start! Quality GE Appliances (Refrigerator, Washer & Dryer), Designer Light Pkgs, GDO, Window Blinds & Extended 2-10 Warranty Program. (Pictures of Model Home) Price may reflect promotional discounts, if applicable

  13. 2023-10-10
    status Back On Market 425-char remark
    Show marketing remark (425 chars)

    The “Weston” by Celebrity Homes. Open Design offers a Large Kitchen, Gathering Room, Owner’s Suite includes spacious Bath w/ Deluxe Shower & Dual Vanity & that’s just the start! Quality GE Appliances (Refrigerator, Washer & Dryer), Designer Light Pkgs, GDO, Window Blinds & Extended 2-10 Warranty Program. (Pictures of Model Home) Price may reflect promotional discounts, if applicable

  14. 2023-10-10
    price $373,900 425-char remark
    Show marketing remark (425 chars)

    The “Weston” by Celebrity Homes. Open Design offers a Large Kitchen, Gathering Room, Owner’s Suite includes spacious Bath w/ Deluxe Shower & Dual Vanity & that’s just the start! Quality GE Appliances (Refrigerator, Washer & Dryer), Designer Light Pkgs, GDO, Window Blinds & Extended 2-10 Warranty Program. (Pictures of Model Home) Price may reflect promotional discounts, if applicable

  15. 2023-05-30
    listed $368,900 425-char remark
    Show marketing remark (425 chars)

    The “Weston” by Celebrity Homes. Open Design offers a Large Kitchen, Gathering Room, Owner’s Suite includes spacious Bath w/ Deluxe Shower & Dual Vanity & that’s just the start! Quality GE Appliances (Refrigerator, Washer & Dryer), Designer Light Pkgs, GDO, Window Blinds & Extended 2-10 Warranty Program. (Pictures of Model Home) Price may reflect promotional discounts, if applicable

  16. 2023-05-30
    historical 425-char remark
    Show marketing remark (425 chars)

    The “Weston” by Celebrity Homes. Open Design offers a Large Kitchen, Gathering Room, Owner’s Suite includes spacious Bath w/ Deluxe Shower & Dual Vanity & that’s just the start! Quality GE Appliances (Refrigerator, Washer & Dryer), Designer Light Pkgs, GDO, Window Blinds & Extended 2-10 Warranty Program. (Pictures of Model Home) Price may reflect promotional discounts, if applicable

ⓘ 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
$7,755 · $646/mo
Projected year-2 tax
$7,755 · $646/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 · 16 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
$32,573
− Mortgage interest
−$20,832
− Property taxes
−$7,755
− Insurance
−$1,860
− Repairs & maintenance
−$2,606
− Management
−$2,606
− HOA
−$120
− Depreciation
−$10,819
Taxable loss
−$14,024
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$3,366
After-tax cash flow
$-4,040/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
Bennington Public Schools
NCES district ID
3103990
Math proficiency
67% ▼ -6.00%
Reading proficiency
67% ▼ -7.00%
Median HH income
$87,771
Composite
60.5/100
National rank
#843
State rank
#3 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

County
Douglas County · 538,646 people
City population
552,986
Metro
Omaha-Council Bluffs, NE-IA
Population (ZIP)
34,501
Household income
$121,165
Rent vs Own
23.6% rent · 76.4% own
Severe rent burden
550.0

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
Predominantly White (77%)
Race & ethnicity
White 77% Two or more races 8% Black 6% Hispanic / Latino 6% Asian 6%
Hispanic origin (detail)
Mexican 3%
Common ancestry
Romanian 4% Italian 3% Portuguese 3%
Foreign-born
8% · Canada, Vietnam, China
Languages at home
89% English-only · Other Indo-European 3% Spanish 3% Other Asian/Pacific 1%

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
▼ -40.81%
Current HPI
223.573
Rent YoY
▲ 2.54%
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

+0.8% since first listed
14 events — show timeline
  • 2026-06-08 Pending GPRMLS
  • 2026-05-28 Listing Removed GPRMLS
  • 2026-05-28 Listed $371,900 GPRMLS
  • 2026-05-26 Price Changed $374,900 GPRMLS
  • 2026-05-19 Price Changed $375,900 GPRMLS
  • 2026-05-14 Listed $379,900 GPRMLS
  • 2024-02-08 Sold (MLS) $362,683 GPRMLS
  • 2023-12-20 Pending GPRMLS
  • 2023-12-01 Price Changed $362,683 GPRMLS
  • 2023-11-21 Price Changed $365,900 GPRMLS
  • 2023-10-10 Relisted GPRMLS
  • 2023-10-10 Price Changed $373,900 GPRMLS
  • 2023-05-30 Listed $368,900 GPRMLS
  • 2023-05-30 Listing Removed GPRMLS

Property tax history

+204.5%/yr

Latest (2025): $7,755 · -14.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…