CashFlowRE
Sign in Sign up
2880 Read St
D+ Composite 46.3
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 +17.3/30.0
  • ARV discount +7.5/15.0
  • DSCR +5.4/10.0
  • 1% rule +4.8/10.0
  • Livability +4.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.1/10.0
  • Appreciation +0.0/10.0

$159,900

2880 Read St · Omaha, NE 68112
3 bd · 1.0 ba · 1,248 sqft · Other public records · 12 Days on market
Built 1925 5,265 sqft lot

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

Listing remarks MLS

This cute home in the Minne Lussa area has slate roof and Stucco enhances the exterior . There is off street parking and room to add a garage in rear. Patio area in the back. Mature trees. Enclosed entry. There is a sunroom and hardwood floors and cozy firplace in living room. Step saver kitchen. Upstairs has a dormer bedroom finished area. There are ceiling fans in living room and dining room. This location is close to all conveniences and services in the area.

Key facts

  • Practical floor plan
  • Convenient location
  • 5,265 sq ft lot

Tags

CONVENIENT LOCATIONQUICK ACCESS TO SCHOOLSQUICK ACCESS TO PARKSQUICK ACCESS TO MAJOR ROADWAYSPRACTICAL FLOOR PLANCOMFORTABLE LIVING SPACES

Property features AI

Finance

  • Other:
  • Financial info:
  • HOA & community:

Exterior

  • Parking: Off-street parking
  • Security:
  • Utilities: Public water; Public sewer
  • Home design: Single-family home built in 1925; One and one-half stories; Above-grade finished living area
  • Construction: Block foundation; Originally constructed in 1925
  • Exterior features: Chain-link fencing; Lot roughly 45 x 117 (about 0.12 acre)

Interior

  • Kitchen: Main-floor kitchen (8 x 14)
  • Bedrooms: Main-floor primary bedroom (12 x 12); Second bedroom on main floor (9 x 11); Third bedroom on second floor (11 x 13); Basement present (full)
  • Flooring:
  • Bathrooms: One full bathroom (main level)
  • Heating & cooling: Natural gas forced-air heating; Central air conditioning
  • Interior features: Wood-burning fireplace (1)
  • Laundry & utility:

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/1.0-bath other listed at $160k.

Deal economics

  • At list price, monthly cash flow is $118 ($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 $156k (2.4% below list).
  • Recommended offer: $156k (2.4% below list) — sets the bar for 1% rule.
  • Cap rate 7.2% 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: Minne Lusa Elementary School (math 8% / reading 8%, grade F, #496 of 502 statewide, top 99%, 328 students, 0% FRL); North High School (math 21% / reading 25%, grade F, #247 of 261 statewide, top 95%, 1,796 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: 60 active listings in the ZIP; 14 comparable units currently listed for rent nearby; rentals at typical pace (median 25d 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 33% of the median local income ($56k/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 $5k 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 12 days on market — expect competitive offers; lowballing is unlikely to land.
  • 7 sale attempts since 27y ago; this cycle's ask has dropped $10k (6%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $137k; 17% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1925 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $156,079 (2.4% below list)

Questions for the listing agent

  1. Built in 1925 — 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. 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?
  4. 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?
  5. 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.
  6. 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.
  7. 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
0.98%
Cap rate
7.18%
Cash-on-cash
3.17%
DSCR
1.14
GRM
8.5

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
-11.3%
Equity multiple
0.59×
Total profit
$-18,347
Equity at exit
$23,842
10-year hold
IRR
-2.0%
Equity multiple
0.86×
Total profit
$-6,155
Equity at exit
$13,825

Cash invested: $44,772 (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 68112

Home prices YoY
-29.4%
Active inventory
60
Price-to-rent
8.5×

Monthly cashflow live

Estimated rent
$1,561 high interval (Pro) →
Mortgage (P&I)
$839
Tax from tax record
$210 /mo · $2,515/yr
Insurance
$67
HOA
$0
Vacancy / Maint / Mgmt
$328
Net cashflow
$118

Break-even live

Break-even rent $1,411
Max offer price $159,900
Occupancy floor 87%

Sensitivity live

Price -10% $209 -5% $164 +0% $118 +5% $73 +10% $28
Rent -10% $-5 -5% $57 +0% $118 +5% $180 +10% $242
Rate -1.0pp $199 -0.5pp $159 base $118 +0.5pp $77 +1.0pp $35

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
$39,975
Closing costs
$4,797
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 14 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3030 Ernst St Omaha, NE 3.0 2.0 1500 $1,500 $1.00 3d 1 0.15mi
3164 Ida St Omaha, NE 3.0 1.0 946 $1,600 $1.69 45d 1 0.28mi
3164 Ida St Omaha, NE 3.0 1.0 946 $1,600 $1.69 3d 1 0.28mi
3164 Ida St Omaha, NE 3.0 1.0 946 $1,600 $1.69 11d 1 0.28mi
3138 Weber Cir Omaha, NE 2.0 1.0 750 $1,200 $1.60 45d 1 0.33mi
2723 Newport Ave Omaha, NE 2.0 1.0 1079 $1,450 $1.34 3d 1 0.39mi
3366 Craig Ave Omaha, NE 4.0 1.0 1250 $1,511 $1.21 20d 1 0.57mi
6124 N 30th St Unit STREET2 Omaha, NE 2.0 1.0 1190 $1,075 $0.90 45d 1 0.62mi
2873 Kansas Ave Omaha, NE 3.0 2.0 1112 $1,450 $1.30 24d 1 0.71mi
5922 N 28th Ave Omaha, NE 2.0 1.0 764 $950 $1.24 4d 1 0.79mi
4018 Bauman Ave Omaha, NE 3.0 1.0 925 $1,380 $1.49 45d 1 1.02mi
4026 Bauman Ave Omaha, NE 4.0 1.0 1350 $1,695 $1.26 45d 1 1.04mi
5348 N 25th St Omaha, NE 4.0 1.0 1446 $1,600 $1.11 45d 1 1.15mi
3941 Himebaugh Ave Omaha, NE 2.0 1.0 720 $1,350 $1.88 24d 1 1.25mi

Listing history 34 events

  1. 2026-06-21
    pricedays on market $159,900 Active 12 DOM
  2. 2026-06-18
    days on market $169,900 Active 9 DOM
  3. 2026-06-17
    days on market $169,900 Active 8 DOM
  4. 2026-06-16
    days on market $169,900 Active 7 DOM
  5. 2026-06-15
    statusdays on market $169,900 Active 6 DOM
  6. 2026-06-13
    days on market $169,900 New 4 DOM
  7. 2026-06-10
    remarks 645-char remark
  8. 2026-06-10
    statusdays on marketlisting id $169,900 New 1 DOM
  9. 2026-06-09
    days on market $169,900 Active 39 DOM
  10. 2026-06-08
    days on market $169,900 Active 38 DOM
  11. 2026-06-07
    pricedays on market $169,900 Active 37 DOM
  12. 2026-06-03
    days on market $179,900 Active 33 DOM
  13. 2026-06-03
    days on market $179,900 Active 32 DOM
  14. 2026-06-01
    days on market $179,900 Active 31 DOM
  15. 2026-06-01
    days on market $179,900 Active 30 DOM
  16. 2026-05-01
    listed $179,900 New 577-char remark
  17. 2022-06-03
    soldstatus $137,000
  18. 2022-05-31
    soldstatus $137,000 Sold 476-char remark
    Show marketing remark (476 chars)

    This cute home in the Minne Lussa area has slate roof and Stucco enhances the exterior . There is off street parking and room to add a garage in rear. Patio area in the back. Mature trees. Enclosed entry. There is a sunroom and hardwood floors and cozy firplace in living room. Step saver kitchen. Upstairs has a dormer bedroom finished area. There are ceiling fans in living room and dining room. This location is close to all conveniences and services in the area.

  19. 2022-05-20
    status Pending 476-char remark
    Show marketing remark (476 chars)

    This cute home in the Minne Lussa area has slate roof and Stucco enhances the exterior . There is off street parking and room to add a garage in rear. Patio area in the back. Mature trees. Enclosed entry. There is a sunroom and hardwood floors and cozy firplace in living room. Step saver kitchen. Upstairs has a dormer bedroom finished area. There are ceiling fans in living room and dining room. This location is close to all conveniences and services in the area.

  20. 2022-05-18
    listed $149,900 Active - New 476-char remark
    Show marketing remark (476 chars)

    This cute home in the Minne Lussa area has slate roof and Stucco enhances the exterior . There is off street parking and room to add a garage in rear. Patio area in the back. Mature trees. Enclosed entry. There is a sunroom and hardwood floors and cozy firplace in living room. Step saver kitchen. Upstairs has a dormer bedroom finished area. There are ceiling fans in living room and dining room. This location is close to all conveniences and services in the area.

  21. 2016-11-09
    soldstatus $69,000
  22. 2016-11-04
    soldstatus $68,300 Sold
  23. 2016-09-22
    status Pending
  24. 2016-08-29
    listed $66,900 Active - New
  25. 2016-08-04
    historical
  26. 2016-05-16
    listed $67,900 Active - New
  27. 2016-05-16
    historical
  28. 2016-03-30
    price $69,450
  29. 2015-12-16
    listed $69,950 Active - New
  30. 2005-03-10
    soldstatus $68,000
  31. 2000-01-18
    soldstatus $57,500
  32. 2000-01-12
    soldstatus $57,500
  33. 1999-12-17
    historical
  34. 1999-10-05
    listed $57,500

ⓘ 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
$2,515 · $210/mo
Projected year-2 tax
$2,766 · $231/mo
Expected delta
+$251/yr (+$21/mo · 10.0%)

ⓘ 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 3/10 Moderate
  • 🌡 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
$18,729
− Mortgage interest
−$8,957
− Property taxes
−$2,515
− Insurance
−$800
− Repairs & maintenance
−$1,498
− Management
−$1,498
− Depreciation
−$4,652
Taxable loss
−$1,190
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$286
After-tax cash flow
$1,705/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)
12,071
Household income
$56,159
Rent vs Own
24.9% rent · 75.1% own
Severe rent burden
385.0

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 0.59)
Race & ethnicity
White 59% Black 23% Two or more races 11% Hispanic / Latino 11%
Hispanic origin (detail)
Mexican 9%
Common ancestry
Romanian 5% Lithuanian 2% Portuguese 2%
Foreign-born
5% · Canada
Languages at home
89% English-only · Spanish 9% 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
▼ -105.85%
Current HPI
254.385
Rent YoY
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

+195.5% since first listed
22 events — show timeline
  • 2026-06-09 Listing Removed GPRMLS
  • 2026-06-09 Listed $169,900 GPRMLS
  • 2026-06-05 Price Changed $169,900 GPRMLS
  • 2026-05-01 Listed $179,900 GPRMLS
  • 2022-06-03 Sold (Public Records) $137,000 Public Records
  • 2022-05-31 Sold (MLS) $137,000 GPRMLS
  • 2022-05-20 Pending GPRMLS
  • 2022-05-18 Listed $149,900 GPRMLS
  • 2016-11-09 Sold (Public Records) $69,000 Public Records
  • 2016-11-04 Sold (MLS) $68,300 GPRMLS
  • 2016-09-22 Pending GPRMLS
  • 2016-08-29 Listed $66,900 GPRMLS
  • 2016-08-04 Listing Removed GPRMLS
  • 2016-05-16 Listed $67,900 GPRMLS
  • 2016-05-16 Listing Removed GPRMLS
  • 2016-03-30 Price Changed $69,450 GPRMLS
  • 2015-12-16 Listed $69,950 GPRMLS
  • 2005-03-10 Sold (Public Records) $68,000 Public Records
  • 2000-01-18 Sold (Public Records) $57,500 Public Records
  • 2000-01-12 Sold (MLS) $57,500 GPRMLS
  • 1999-12-17 Listing Removed GPRMLS
  • 1999-10-05 Listed $57,500 GPRMLS

Property tax history

+4.7%/yr

Latest (2025): $2,515 · +28.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…