4 bd · 4.0 ba ·
2,756 sqft ·
Built 1996
· MultiFamily
· Active
· 11 DOM
Cashflow @ list (25.0% down · 7.5%)
Estimated rent
$3,213/mo
Mortgage (P&I)
−$2,229
Tax + insurance
−$527
HOA
−$0
Vac / Maint / Mgmt
−$675
Net cashflow
$-217/mo
Annual
$-2,605/yr
Cap rate
5.68%
Cash-on-cash
-2.19%
DSCR
0.90
1% rule
0.76%
Cash to close
$119,000
Investor read
This is a 2 × 4-bed/2.0-bath units multifamily listed at $425k.
At list price, monthly cash flow is $-217 ($-3k/yr) — negative. Per door: $-109/mo.
To cash-flow at today's rent, offer at most $387k (9.0% below list).
To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $321k (24.4% below list).
Only 11 days on market — expect competitive offers; lowballing is unlikely to land.
Recommended offer: $321k (24.4% below list) — sets the bar for 1% rule.
Local home prices are declining (-3.0%/yr); year-one equity from $3k of loan paydown is wiped out by about $13k of value loss. Plan a longer hold.
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: Everett Elementary School (math 22% / reading 37%, grade F, #427 of 502 statewide, top 87%, 384 students, 0% FRL); Park Middle School (math 37% / reading 37%, grade F, #99 of 128 statewide, top 79%, 834 students, 68% FRL); Lincoln High School (math 38% / reading 41%, grade F, #184 of 261 statewide, top 76%, 2,196 students, 59% FRL).
Zoned-school proficiency averages 35% at this address vs 52% district-wide (-16 pts) — the specific schools serving this property underperform the Lincoln Public Schools average; the district grade overstates school quality for this exact location.
Market conditions: Rents rising (+2.4%/yr); 146 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 1,940 units permitted in Lancaster County in 2024 (895 in 5+ unit buildings).
Lancaster County population projected at +37% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
2 sale attempts 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.
Current owner paid $192k; list at $425k implies a 121% gain — meaningful room to come down on a strong offer.
Cap rate 5.7% 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.
At $3,213/mo this rent would consume 56% of the median local household income ($69k/yr) (locally 1252% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.
Questions for listing agent
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?
Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
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?
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?
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?
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.
CashFlowRE · CFR-FVSJJB1HQAR3WP
· Data 1 day agocashflowre.app · 2026-05-29