CashFlowRE
Sign in Sign up
319 E 9th St
D Composite 42.24
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 +15.0/15.0
  • Cash flow +8.9/30.0
  • Schools +4.5/10.0
  • Livability +4.0/5.0
  • DSCR +2.5/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • 1% rule +2.4/10.0
  • Appreciation +0.0/10.0

$136,000

319 E 9th St · York, NE 68467
4 bd · 2.0 ba · 1,668 sqft · SingleFamily public records · 42 Days on market
Built 1926 8,712 sqft lot $82/sqft · 17% below area Est $164k · 17% under

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

Listing remarks

Contract Pending Welcome home to this inviting 4-bedroom, 2-bath 1.5-story property! You’ll love the roomy bedrooms, especially upstairs where walk-in closets add extra convenience. Recent electrical updates offer modern reliability, while the corner lot provides added space and privacy. Step outside to a backyard designed for making memories—complete with a built-in fire pit and entertaining area perfect for relaxing evenings or hosting guests.

Key facts

  • Entertaining area
  • Walk-in closets
  • Backyard

Tags

WALK-IN CLOSETSRECENT ELECTRICAL UPDATESCORNER LOTBACKYARDBUILT-IN FIRE PITENTERTAINING AREA

Property features AI

Exterior

  • Parking: Detached garage (1 covered space, 1 total parking space)
  • Utilities: Public water; Public sewer
  • Home design: Single-family residence; One-and-a-half story; Built in 1926; Not new
  • Construction: Block and brick/mortar foundation; Shingle roof not specified (no roof material listed)
  • Exterior features: Porch; Patio; Lot approximately 0.2 acre (about 60 x 120)

Interior

  • Kitchen: Range; Refrigerator; Laminate flooring in kitchen
  • Bedrooms: Primary bedroom on main floor with wall-to-wall carpeting; Additional bedrooms on second floor with wall-to-wall carpeting; Some upstairs bedrooms include walk-in closets
  • Flooring: Laminate flooring in kitchen, dining area, and laundry; Wall-to-wall carpeting in bedrooms and living room
  • Bathrooms: Two full bathrooms; One main-level bathroom
  • Heating & cooling: Natural gas forced-air heating; Central air conditioning and window unit(s)
  • Interior features: Crawl space basement (partial, unfinished); No fireplaces; Porch and patio
  • Laundry & utility: Washer and dryer; Laminate flooring in laundry area

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 $136k.

Deal economics

  • At list price, monthly cash flow is $-109 ($-1k/yr) — negative.
  • To cash-flow at today's rent, offer at most $117k (14.2% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $100k (26.5% below list).
  • Recommended offer: $100k (26.5% below list) — sets the bar for 1% rule.
  • Cap rate 5.3% vs local median 3.2% in York — 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 80/100 on livability (#24 in NE, #1,666 nationally) — a professional / high-income tenant draw. Strengths: cost of living A+, housing A+, health & safety A+; Watch: amenities F, commute F.
  • York Public Schools (town): math 55% / reading 51% proficiency, ranked #55 of 111 in NE (top 50%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: York Elementary School (math 58% / reading 50%, grade C, #194 of 502 statewide, top 39%, 594 students, 50% FRL); York Middle School (math 54% / reading 52%, grade C+, #41 of 128 statewide, top 32%, 315 students, 44% FRL); York High School (math 52% / reading 47%, grade D, #107 of 261 statewide, top 52%, 522 students, 39% FRL).
  • Market conditions: 75 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 29 units permitted in York County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $940 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • York County population projected at +8% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • It's been on market 42 days — a 3% lower offer ($132k) is reasonable based on typical stale-listing flexibility.
  • 3 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.

Risks & watch-outs

  • Watch-outs: built in 1926 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $100,000 (26.5% 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. It's been on market 42 days. Have you received any prior offers? Is the seller open to a 26% concession, seller financing, or rate buy-down credit?
  3. Built in 1926 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. Schools are A-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. 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?
  7. 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.
  8. 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.
  9. 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
0.74%
Cap rate
5.33%
Cash-on-cash
-3.45%
DSCR
0.85
GRM
11.3

CMA / ARV

ARV (median comp)
$163,579
List price
$136,000
Delta
-16.86%
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
1217 N Grant Ave 0.25mi 3/2.0 (-1) 1,708 (+2%) 3mo $173,500 $102 77
1121 N East Ave 0.21mi 3/1.0 (-1) 1,628 (-2%) 1mo $75,000 $46 77
908 N Iowa Ave 0.09mi 4/2.0 1,842 (+10%) 8mo $175,000 $95 72
828 N Elmer Ave 0.32mi 4/1.5 1,582 (-5%) 6mo $85,000 $54 69
618 E 4th St 0.40mi 5/2.0 (+1) 1,698 (+2%) 7mo $159,000 $94 67
22 Arbor Ct 0.49mi 3/1.0 (-1) 1,674 (+0%) 4mo $218,000 $130 65
410 N Burlington Ave 0.34mi 4/1.0 1,612 (-3%) 12mo $166,000 $103 64
1303 N Burlington Ave 0.24mi 4/1.5 1,856 (+11%) 10mo $202,500 $109 59
320 N East Ave 0.41mi 3/2.0 (-1) 1,784 (+7%) 8mo $198,000 $111 58
223 E 19th St 0.64mi 4/2.0 1,748 (+5%) 11mo $280,000 $160 53
423 E 6th St 0.21mi 3/1.0 (-1) 1,424 (-15%) 6mo $150,000 $105 52
555 W 6th St 0.57mi 4/2.0 1,424 (-15%) 10mo $143,600 $101 41

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
-22.1%
Equity multiple
0.24×
Total profit
$-29,020
Equity at exit
$20,278
10-year hold
IRR
-16.1%
Equity multiple
0.10×
Total profit
$-34,287
Equity at exit
$11,759

Cash invested: $38,080 (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 68467

Active inventory
75
Price-to-rent
11.3×

Monthly cashflow live

Estimated rent
$1,000 medium interval (Pro) →
Mortgage (P&I)
$713
Tax from tax record
$130 /mo · $1,555/yr
Insurance
$57
HOA
$0
Vacancy / Maint / Mgmt
$210
Net cashflow
$-109

Break-even live

Break-even rent $1,139
Max offer price $116,662
Occupancy floor

Sensitivity live

Price -10% $-32 -5% $-71 +0% $-109 +5% $-148 +10% $-186
Rent -10% $-188 -5% $-149 +0% $-109 +5% $-70 +10% $-30
Rate -1.0pp $-41 -0.5pp $-75 base $-109 +0.5pp $-145 +1.0pp $-181

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
$34,000
Closing costs
$4,080
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1911 N Linden Ave Unit 09-612 York, NE 3.0 2.0 1345 $1,000 $0.74 45d 1 0.72mi

Listing history 20 events

  1. 2026-06-09
    days on market $136,000 Active 42 DOM
  2. 2026-06-08
    days on market $136,000 Active 41 DOM
  3. 2026-06-07
    days on market $136,000 Active 40 DOM
  4. 2026-06-07
    days on market $136,000 Active 39 DOM
  5. 2026-06-04
    days on market $136,000 Active 36 DOM
  6. 2026-06-02
    days on market $136,000 Active 35 DOM
  7. 2026-06-01
    days on market $136,000 Active 34 DOM
  8. 2026-05-31
    days on market $136,000 Active 33 DOM
  9. 2026-04-28
    listed $136,000 New 461-char remark
  10. 2024-11-30
    historical
  11. 2024-10-01
    price $139,900
  12. 2024-07-08
    price $147,900
  13. 2024-05-24
    listed $155,000 New
  14. 2023-12-01
    historical
  15. 2023-07-11
    price $135,000
  16. 2023-05-19
    price $144,900
  17. 2023-04-26
    listed $149,000 New
  18. 2012-08-31
    soldstatus $60,000
  19. 2006-06-15
    soldstatus $63,000
  20. 1999-11-05
    soldstatus $18,500

ⓘ 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
$1,555 · $130/mo
Projected year-2 tax
$2,353 · $196/mo
Expected delta
+$798/yr (+$66/mo · 51.3%)

ⓘ 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 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
$12,000
− Mortgage interest
−$7,618
− Property taxes
−$1,555
− Insurance
−$680
− Repairs & maintenance
−$960
− Management
−$960
− Depreciation
−$3,956
Taxable loss
−$3,730
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$895
After-tax cash flow
$-419/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
York Public Schools
NCES district ID
3179050
Math proficiency
55% ▼ -9.00%
Reading proficiency
51% ▼ -4.00%
Median HH income
$48,726
Composite
45.18/100
National rank
#2675
State rank
#55 of 111 in NE

Livability — York

Score
80/100
State rank
#24
US rank
#1666

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
York, NE
City population
9,688
Population (ZIP)
9,688

Population outlook (York County) Hauer SSP2

Today (2025)
13,976 people
By 2030
14,103 · +0.9%
By 2040
14,490 · +3.7%
By 2050
15,059 · +7.7%
By 2075
18,276 · +30.8%
By 2100
21,449 · +53.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (88%)
Race & ethnicity
White 88% Hispanic / Latino 7% Two or more races 6% Black 1%
Hispanic origin (detail)
Mexican 3% Puerto Rican 1%
Common ancestry
Iranian 2% Romanian 1% Italian 1%
Foreign-born
3% · Canada
Languages at home
94% English-only · Spanish 4% Other Asian/Pacific 1%

Political lean MEDSL · York

2024 margin
Solid R (+51.3) · D 23.6% · R 74.9% · Other 1.5%
2008→2024 swing
-2.0pp toward R · 2008: -49.3pp · 2024: -51.3pp
All cycles
2024: R+51.3 2020: R+51.8 2016: R+56.0 2012: R+55.4 2008: R+49.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -126.71%
Current HPI
192.5562
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

+602.7% since first listed
13 events — show timeline
  • 2026-06-08 Sold (MLS) $130,000 GPRMLS
  • 2026-04-28 Listed $136,000 GPRMLS
  • 2024-11-30 Listing Removed GPRMLS
  • 2024-10-01 Price Changed $139,900 GPRMLS
  • 2024-07-08 Price Changed $147,900 GPRMLS
  • 2024-05-24 Listed $155,000 GPRMLS
  • 2023-12-01 Listing Removed GPRMLS
  • 2023-07-11 Price Changed $135,000 GPRMLS
  • 2023-05-19 Price Changed $144,900 GPRMLS
  • 2023-04-26 Listed $149,000 GPRMLS
  • 2012-08-31 Sold (Public Records) $60,000 Public Records
  • 2006-06-15 Sold (Public Records) $63,000 Public Records
  • 1999-11-05 Sold (Public Records) $18,500 Public Records

Property tax history

+2.8%/yr

Latest (2025): $1,555 · +71.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…