CashFlowRE
Sign in Sign up
209 S Peach St
C- Composite 50.72
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 +16.4/30.0
  • ARV discount +7.5/15.0
  • DSCR +5.1/10.0
  • Schools +5.1/10.0
  • Appreciation +5.0/10.0
  • 1% rule +3.4/10.0
  • Livability +3.3/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$147,000

209 S Peach St · Shickley, NE 68436
4 bd · 1.0 ba · 1,290 sqft · SingleFamily public records · 13 Days on market
Built 1909 0.41 ac lot

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

Listing remarks

Huge Home with lovely features adding Charm & Character, including original wood floors, woodwork, pocket doors, transit window, built-in pantry, claw foot tub, covered porch and so much more. This Beauty offers 4 Bedrooms and 2 updated Baths, along with huge Living/Dining Space on main floor. Located on 100'x180' Lot with 2 stall detached garage along with an attached garage.

Key facts

  • Covered porch
  • Built-in pantry
  • Woodwork

Tags

ORIGINAL WOOD FLOORSWOODWORKPOCKET DOORSBUILT-IN PANTRYCLAW FOOT TUBCOVERED PORCH

Property features AI

Exterior

  • Parking: Attached and detached parking; Three covered parking spaces; Three total parking spaces and garage spaces
  • Utilities: Public water; Public sewer
  • Home design: Single-family residence; Two levels; Built in 1909; Not new / not a model
  • Construction: Block foundation; Shingle roof (not explicitly listed; roof type not provided)
  • Exterior features: Front porch; Lot over 1/4 to 1/2 acre (approximately 0.413 acre); Lot dimensions about 100 x 180

Interior

  • Kitchen: Range; Refrigerator; Garbage disposal
  • Bedrooms: Primary bedroom on main floor; Additional bedrooms on second floor
  • Bathrooms: Two bathrooms total (one full, one three-quarter); At least one bathroom on the main level and one on the second floor
  • Heating & cooling: Natural gas forced-air heating; Central air conditioning
  • Interior features: Full, unfinished basement; No fireplaces
  • Laundry & utility: Washer and Dryer included

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/1.0-bath single-family listed at $147k.

Deal economics

  • At list price, monthly cash flow is $83 ($994/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 $123k (16.2% below list).
  • Recommended offer: $123k (16.2% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 66/100 on livability (#310 in NE) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime B; Watch: health & safety C-, amenities F, commute F.
  • Shickley Public Schools (rural): math 65% / reading 50% proficiency, ranked #81 of 245 in NE (top 33%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease; only 10% free/reduced lunch — higher-income household profile.
  • Zoned schools: Shickley Elementary School (math 64% / reading 54%, grade B-, #111 of 502 statewide, top 26%, 106 students, 20% FRL); Shickley High School (math 54% / reading 44%, grade D, #107 of 261 statewide, top 52%, 58 students, 14% FRL).
  • Market conditions: 5 active listings in the ZIP; 10 units permitted in Fillmore County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $5k of equity ($1k loan paydown + $4k appreciation (3.0% local appreciation)).
  • Fillmore County population projected to shrink 6% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (3.0% appreciation + 3.0% rent growth), your $41k cash investment doubles in ~6 years — after that, you're playing with house money.
  • By year 7, paydown + projected appreciation supports a ~$34k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • Only 13 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 sale attempts since 2y 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.
  • Current owner paid $60k; list at $147k implies a 145% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1909 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $123,197 (16.2% below list)

Questions for the listing agent

  1. Built in 1909 — 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 B-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. 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.
  5. 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.
  6. 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
0.84%
Cap rate
6.97%
Cash-on-cash
2.42%
DSCR
1.11
GRM
9.9

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
9.7%
Equity multiple
1.56×
Total profit
$22,927
Equity at exit
$66,098
10-year hold
IRR
12.1%
Equity multiple
2.80×
Total profit
$74,164
Equity at exit
$101,864

Cash invested: $41,160 (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 68436

Active inventory
5
Price-to-rent
9.9×

Monthly cashflow live

Estimated rent
$1,232 medium interval (Pro) →
Mortgage (P&I)
$771
Tax from tax record
$58 /mo · $699/yr
Insurance
$61
HOA
$0
Vacancy / Maint / Mgmt
$259
Net cashflow
$83

Break-even live

Break-even rent $1,127
Max offer price $147,000
Occupancy floor 88%

Sensitivity live

Price -10% $166 -5% $124 +0% $83 +5% $41 +10% $0
Rent -10% $-14 -5% $34 +0% $83 +5% $132 +10% $180
Rate -1.0pp $157 -0.5pp $120 base $83 +0.5pp $45 +1.0pp $6

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
$36,750
Closing costs
$4,410
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 10 events

  1. 2026-06-21
    days on market $147,000 Active 13 DOM
  2. 2026-06-18
    days on market $147,000 Active 11 DOM
  3. 2026-06-17
    days on market $147,000 Active 10 DOM
  4. 2026-06-16
    days on market $147,000 Active 9 DOM
  5. 2026-06-15
    days on market $147,000 Active 8 DOM
  6. 2026-06-13
    days on market $147,000 Active 6 DOM
  7. 2026-06-12
    statusdays on market $147,000 Active 5 DOM
  8. 2026-06-09
    days on market $147,000 New 2 DOM
  9. 2026-06-07
    remarks 381-char remark
  10. 2026-06-07
    listed $147,000 New 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
$699 · $58/mo
Projected year-2 tax
$2,543 · $212/mo
Expected delta
+$1,844/yr (+$154/mo · 263.7%)

ⓘ 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 ≥103°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 2/10 Low 1 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
$14,784
− Mortgage interest
−$8,234
− Property taxes
−$699
− Insurance
−$735
− Repairs & maintenance
−$1,183
− Management
−$1,183
− Depreciation
−$4,276
Taxable loss
−$1,527
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$366
After-tax cash flow
$1,361/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
Shickley Public Schools
NCES district ID
3176650
Math proficiency
65% ▲ 10.00%
Reading proficiency
50% ▼ -10.00%
Median HH income
$50,820
Composite
50.82/100
National rank
#3889
State rank
#81 of 245 in NE

Livability — Shickley

Score
66/100
State rank
#310
US rank
#11660

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Shickley, NE
Population (ZIP)
535

Population outlook (Fillmore County) Hauer SSP2

Today (2025)
5,729 people
By 2030
5,696 · -0.6%
By 2040
5,561 · -2.9%
By 2050
5,412 · -5.5%
By 2075
5,437 · -5.1%
By 2100
5,373 · -6.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (89%)
Race & ethnicity
White 89% Hispanic / Latino 8% Two or more races 4%
Hispanic origin (detail)
Mexican 7%
Common ancestry
Portuguese 4% Serbian 3% Slovak 2%
Languages at home
96% English-only · Spanish 4%

Political lean MEDSL · Fillmore

2024 margin
Solid R (+54.9) · D 22.0% · R 76.8% · Other 1.2%
2008→2024 swing
-22.6pp toward R · 2008: -32.3pp · 2024: -54.9pp
All cycles
2024: R+54.9 2020: R+52.9 2016: R+51.8 2012: R+41.8 2008: R+32.3

Not yet ingested

Civics

Market trends

HPI YoY
Current HPI
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

+553.3% since first listed
10 events — show timeline
  • 2026-06-05 Listed $147,000 GPRMLS
  • 2024-12-05 Listing Removed GPRMLS
  • 2024-11-10 Price Changed $118,000 GPRMLS
  • 2024-08-24 Price Changed $125,000 GPRMLS
  • 2024-07-20 Relisted GPRMLS
  • 2024-07-10 Listing Removed GPRMLS
  • 2024-06-21 Listed $129,000 GPRMLS
  • 2022-06-30 Sold (Public Records) $60,000 Public Records
  • 2021-08-19 Sold (Public Records) $69,000 Public Records
  • 2018-04-24 Sold (Public Records) $22,500 Public Records

Property tax history

+0.3%/yr

Latest (2025): $699 · +5.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…