CashFlowRE
Sign in Sign up
616 E 4th St
D Composite 40.47
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 +17.5/30.0
  • DSCR +5.5/10.0
  • Schools +4.5/10.0
  • Livability +4.0/5.0
  • 1% rule +3.9/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • ARV discount +0.2/15.0
  • Appreciation +0.0/10.0

$119,000

616 E 4th St · York, NE 68467
1 bd · 1.0 ba · 701 sqft · SingleFamily public records · 1 Days on market
Built 1947 2,614 sqft lot Est $102k · 16% over

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

Listing remarks MLS

Must see one bedroom, one bathroom home with attached single car garage! Completely remodeled home. Everything has been redone down to the subfloors and beautifully updated. New siding, roof and gutters as well. Call your Realtor to schedule a showing today!

Key facts

  • 2,614 sq ft lot
  • Garage
  • Built 1947

Property features AI

Exterior

  • Parking: Attached covered garage (1 car)
  • Utilities: Public water; Public sewer
  • Home design: Single-family residential home; Not new or a model; Built in 1947; One story; Living area approximately 637 square feet
  • Construction: Block foundation
  • Exterior features: Patio; Wood fencing; Lot up to 1/4 acre; Lot dimensions approximately 30 x 90 x 30 x 90

Interior

  • Bedrooms: Master bedroom on the main floor
  • Bathrooms: One bathroom (main level)
  • Heating & cooling: Natural gas forced air heating; Central air conditioning
  • Interior features: No basement; No fireplaces

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 1-bed/1.0-bath single-family listed at $119k.

Deal economics

  • At list price, monthly cash flow is $91 ($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 $105k (11.4% below list).
  • Recommended offer: $105k (11.4% below list) — sets the bar for 1% rule.
  • Cap rate 7.2% 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; 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 $823 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

  • Only 1 days on market — expect competitive offers; lowballing is unlikely to land.
  • 4 sale attempts since 5y 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 1947 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $105,378 (11.4% below list)

Questions for the listing agent

  1. Built in 1947 — 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 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?
  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
0.89%
Cap rate
7.21%
Cash-on-cash
3.27%
DSCR
1.15
GRM
9.4

CMA / ARV

ARV (on-the-fly)
$102,346
Comps found
4
Show comp detail 4 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
120 N Iowa Ave 0.18mi 2/1.0 (+1) 722 (+3%) 7mo $90,000 $125 76
320 E 4th St 0.18mi 2/1.0 (+1) 770 (+10%) 5mo $90,000 $117 66
936 E 4th St 0.27mi 2/1.0 (+1) 720 (+3%) 18mo $105,000 $146 63
1320 N Iowa Ave 0.65mi 2/2.0 (+1) 720 (+3%) 24mo $123,700 $172 36

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
-11.2%
Equity multiple
0.59×
Total profit
$-13,535
Equity at exit
$17,743
10-year hold
IRR
-2.0%
Equity multiple
0.87×
Total profit
$-4,479
Equity at exit
$10,289

Cash invested: $33,320 (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
9.4×

Monthly cashflow live

Estimated rent
$1,054 medium interval (Pro) →
Mortgage (P&I)
$624
Tax from tax record
$68 /mo · $817/yr
Insurance
$50
HOA
$0
Vacancy / Maint / Mgmt
$221
Net cashflow
$91

Break-even live

Break-even rent $939
Max offer price $119,000
Occupancy floor 86%

Sensitivity live

Price -10% $158 -5% $124 +0% $91 +5% $57 +10% $23
Rent -10% $8 -5% $49 +0% $91 +5% $132 +10% $174
Rate -1.0pp $151 -0.5pp $121 base $91 +0.5pp $60 +1.0pp $29

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
$29,750
Closing costs
$3,570
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 2 events

  1. 2026-06-07
    remarks 394-char remark
  2. 2026-06-07
    listed $119,000 Pending 1 DOM

ⓘ 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
$817 · $68/mo
Projected year-2 tax
$2,059 · $172/mo
Expected delta
+$1,242/yr (+$103/mo · 152.0%)

ⓘ 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 · 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
$12,645
− Mortgage interest
−$6,666
− Property taxes
−$817
− Insurance
−$595
− Repairs & maintenance
−$1,012
− Management
−$1,012
− Depreciation
−$3,462
Taxable loss
−$918
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$220
After-tax cash flow
$1,309/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

+693.3% since first listed
17 events — show timeline
  • 2026-06-06 Pending GPRMLS
  • 2026-06-05 Listed $119,000 GPRMLS
  • 2023-06-26 Sold (Public Records) $115,000 Public Records
  • 2023-06-23 Listing Removed GPRMLS
  • 2023-06-23 Sold (MLS) $115,000 GPRMLS
  • 2023-05-09 Pending GPRMLS
  • 2023-05-04 Price Changed $115,000 GPRMLS
  • 2023-01-23 Price Changed $125,000 GPRMLS
  • 2023-01-20 Relisted GPRMLS
  • 2023-01-20 Price Changed $134,900 GPRMLS
  • 2023-01-16 Pending GPRMLS
  • 2022-09-07 Price Changed $139,900 GPRMLS
  • 2022-08-19 Price Changed $149,000 GPRMLS
  • 2022-07-28 Listed $155,000 GPRMLS
  • 2021-10-22 Listing Removed GPRMLS
  • 2021-07-27 Listed $35,000 GPRMLS
  • 2004-04-09 Sold (Public Records) $15,000 Public Records

Property tax history

+4.7%/yr

Latest (2025): $817 · +116.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…