CashFlowRE
Sign in Sign up
3720 S 56th St
C Composite 57.4
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 +17.3/30.0
  • ARV discount +15.0/15.0
  • DSCR +5.4/10.0
  • 1% rule +5.2/10.0
  • Schools +4.4/10.0
  • Livability +4.2/5.0
  • Rent growth +3.4/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$150,000

3720 S 56th St · Lincoln, NE 68506
3 bd · 1.5 ba · 1,490 sqft · SingleFamily public records
Built 1975 6,534 sqft lot Est $246k · 39% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

There is SO MUCH to love about this beautifully updated 3-bedroom home in south Lincoln! There have been many updates over recent years, including newer windows, roof shingles (2011), HVAC (2007), as well as newer flooring and interior paint throughout the home. The bathrooms and kitchen also have been tastefully updated. Some other great features are the huge fenced backyard, maintenance-free brick and vinyl siding and the spacious daylight basement. The wonderful thing about being on an arterial street is that you never have to be worried about getting snowed in! Please call today to set up your private showing!

Key facts

  • 6,534 sq ft lot
  • 2 garage spots
  • Built 1975

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/1.5-bath single-family listed at $150k.

Deal economics

  • At list price, monthly cash flow is $109 ($1k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $150k).
  • Cap rate 7.2% vs local median 3.0% in Lincoln — 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 85/100 on livability (#5 in NE, #545 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, cost of living A+, housing A+; Watch: crime D+.
  • Lincoln Public Schools (urban): math 50% / reading 53% proficiency, ranked #59 of 111 in NE (top 53%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Holmes Elementary School (math 47% / reading 62%, grade C, #161 of 502 statewide, top 38%, 409 students, 56% FRL); Pound Middle School (math 60% / reading 59%, grade B, #18 of 128 statewide, top 15%, 727 students, 39% FRL); Lincoln Southeast High School (math 51% / reading 52%, grade D+, #105 of 261 statewide, top 40%, 1,929 students, 16% FRL) — zoned schools at 37% FRL track the district average.
  • Market conditions: Rents rising (+3.7%/yr); 151 active listings in the ZIP; 8 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 weeks tenant-placement turnaround); 1,940 units permitted in Lancaster County in 2024 (895 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Lancaster County population projected at +37% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • Only 0 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts since 9y 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 $150,000

Questions for the listing agent

  1. Built in 1975 — 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. Crime grade is D 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. 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
1.02%
Cap rate
7.16%
Cash-on-cash
3.11%
DSCR
1.14
GRM
8.2

CMA / ARV

ARV (on-the-fly)
$245,850
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3720 S 56th St 0.00mi 3/1.5 1,490 (0%) 0mo $150,000 $101 100
5415 Bancroft Ave 0.08mi 3/2.0 1,427 (-4%) 2mo $300,000 $210 86
3804 S 56th St 0.07mi 3/2.0 1,428 (-4%) 3mo $265,000 $186 85
3720 S 54 St 0.09mi 2/2.0 (-1) 1,514 (+2%) 6mo $200,000 $132 81
5401 Pioneers Blvd 0.41mi 2/2.0 (-1) 1,420 (-5%) 3mo $145,000 $102 64
4534 S 54th St 0.56mi 3/1.0 1,452 (-3%) 5mo $216,900 $149 63
5410 Covey Ct 0.69mi 3/2.5 1,470 (-1%) 2mo $300,000 $204 60
2645 S 55th St 0.70mi 2/1.5 (-1) 1,545 (+4%) 1mo $265,000 $172 56
4906 Calvert St 0.46mi 2/1.5 (-1) 1,328 (-11%) 3mo $210,000 $158 53
4730 Hillside St 0.59mi 3/1.5 1,330 (-11%) 3mo $185,000 $139 52
5030 Spruce St 0.65mi 3/2.0 1,618 (+9%) 6mo $267,000 $165 48
4821 S 57th St 0.72mi 3/2.0 1,640 (+10%) 1mo $290,000 $177 47

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 · 3.67% rent growth · sell at horizon

5-year hold
IRR
-10.6%
Equity multiple
0.61×
Total profit
$-16,286
Equity at exit
$22,365
10-year hold
IRR
-0.2%
Equity multiple
0.98×
Total profit
$-706
Equity at exit
$12,969

Cash invested: $42,000 (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 68506

Rents YoY
3.7%
Active inventory
151
Price-to-rent
8.2×

Monthly cashflow live

Estimated rent
$1,528 high interval (Pro) →
Mortgage (P&I)
$787
Tax from tax record
$249 /mo · $2,991/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$321
Net cashflow
$109

Break-even live

Break-even rent $1,390
Max offer price $150,000
Occupancy floor 88%

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
$37,500
Closing costs
$4,500
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 8 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
5218 High St Lincoln, NE 4.0 1.5 1769 $1,899 $1.07 43d 1 0.49mi
3831 S 46th St Unit 1 Lincoln, NE 2.0 1.5 958 $995 $1.04 43d 1 0.69mi
3831 S 46th St Unit 11 Lincoln, NE 2.0 1.5 958 $995 $1.04 13d 1 0.69mi
4125 High St Lincoln, NE 3.0 1.5 1600 $1,950 $1.22 21d 1 0.99mi
4831 South St Unit 4831 Lincoln, NE 2.0 1.0 910 $1,200 $1.32 43d 1 1.23mi
7201 Pioneers Blvd Lincoln, NE 1.0–2.0 1.0–2.0 827 $1,585 $1.92 13d 19 1.30mi
4121 Normal Blvd Lincoln, NE 1.0–2.0 1.0–2.0 857 $1,265 $1.48 13d 4 1.36mi
5505 Sumner St Lincoln, NE 3.0 2.0 1600 $1,950 $1.22 21d 1 1.39mi

Listing history 2 events

  1. 2026-06-07
    remarks 71-char remark
  2. 2026-06-07
    listed $150,000 Pending

ⓘ 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
$2,991 · $249/mo
Projected year-2 tax
$2,991 · $249/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
$18,336
− Mortgage interest
−$8,402
− Property taxes
−$2,991
− Insurance
−$750
− Repairs & maintenance
−$1,467
− Management
−$1,467
− Depreciation
−$4,364
Taxable loss
−$1,105
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$265
After-tax cash flow
$1,570/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
Lincoln Public Schools
NCES district ID
3172840
Math proficiency
50% ▼ -6.00%
Reading proficiency
53% ▼ -3.00%
Median HH income
$50,273
Composite
44.05/100
National rank
#2880
State rank
#59 of 111 in NE

Livability — Lincoln

Score
85/100
State rank
#5
US rank
#545

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Lincoln, NE
County
Lancaster County · 291,509 people
City population
291,509
Metro
Lincoln, NE
Population (ZIP)
27,531
Household income
$72,637
Rent vs Own
35.7% rent · 64.3% own
Severe rent burden
1150.0

Population outlook (Lancaster County) Hauer SSP2

Today (2025)
352,806 people
By 2030
377,899 · +7.1%
By 2040
428,582 · +21.5%
By 2050
483,103 · +36.9%
By 2075
632,390 · +79.2%
By 2100
759,513 · +115.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (81%)
Race & ethnicity
White 81% Hispanic / Latino 8% Two or more races 6% Asian 3% Black 1% Native American 1%
Hispanic origin (detail)
Mexican 5%
Common ancestry
Lithuanian 2% Portuguese 2% Italian 2%
Foreign-born
7% · Canada, China, Philippines
Languages at home
89% English-only · Spanish 4% Other Asian/Pacific 1% Chinese 1%

Political lean MEDSL · Lancaster

2024 margin
Toss-up / Even · D 51.4% · R 47.1% · Other 1.5%
2008→2024 swing
-0.7pp no change · 2008: 5.0pp · 2024: 4.3pp
All cycles
2024: D+4.3 2020: D+7.8 2016: D+0.1 2012: R+1.0 2008: D+5.0

Not yet ingested

Civics

Market trends

HPI YoY
▼ -253.20%
Current HPI
234.2428
Rent YoY
▲ 3.67%
Metro
Lincoln, NE
State GDP YoY
▲ 0.68%
F500 in state
2

Industry mix (Fortune 500 HQ in NE)

Industry F500 HQs Revenue

Price history

+47.1% since first listed
7 events — show timeline
  • 2026-06-05 Listing Removed GPRMLS
  • 2026-06-05 Listed $150,000 GPRMLS
  • 2017-06-14 Sold (Public Records) $140,000 Public Records
  • 2017-06-13 Sold (MLS) $140,000 GPRMLS
  • 2017-05-02 Listing Removed GPRMLS
  • 2017-04-14 Listed $140,000 GPRMLS
  • 2017-04-11 Sold (Public Records) $102,000 Public Records

Property tax history

+3.4%/yr

Latest (2025): $2,991 · -3.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…