CashFlowRE
Sign in Sign up
266 G St
D Composite 40.15
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 +9.0/30.0
  • Appreciation +7.1/10.0
  • ARV discount +6.8/15.0
  • Schools +4.6/10.0
  • Livability +3.4/5.0
  • DSCR +2.5/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • 1% rule +1.8/10.0

$179,000

266 G St · Platte Center, NE 68653
3 bd · 1.0 ba · 1,288 sqft · SingleFamily public records · 38 Days on market
Built 1900 6,600 sqft lot $139/sqft · 12% above area Est $176k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

ADORABLE PLATTE CENTER HOME. JUST MOVE RIGHT IN AND ENJOY. THIS HOME HAS BEEN WELL CARED FOR. NEWER SIDING, NEWER SHINGLES & NEWER ENERGY EFFICIENT WINDOWS THROUGHOUT, MAIN FLOOR LAUNDRY. LARGE YARD WITH ESTABLISHED LAWN & LANDSCAPING.

Key facts

  • Shed for storage
  • 66x100 ft lot
  • Built-in grill area

Tags

LAUNDRY OFF KITCHENUNFINISHED LOFT SPACEBUILT-IN GRILL AREASHED FOR STORAGE66X100 FT LOT

Property features AI

Exterior

  • Parking: Carport
  • Utilities: Public water; Public sewer; Electricity available
  • Home design: Single-family residence; 1 story
  • Construction: Frame construction with vinyl siding
  • Exterior features: Composition roof; Shed(s) and storage

Interior

  • Kitchen: Electric range; Microwave; Dishwasher; Electric water heater
  • Bedrooms: 1 main-level bedroom
  • Heating & cooling: Central air; Forced air heating; Natural gas and propane heating options
  • Interior features: Eat-in kitchen; Window coverings
  • Laundry & utility: Washer; Dryer; Electric dryer hookup on main level

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 single-family listed at $179k.

Deal economics

  • At list price, monthly cash flow is $-142 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $154k (14.0% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $122k (32.0% below list).
  • Recommended offer: $122k (32.0% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 68/100 on livability (#255 in NE) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: health & safety C-, amenities F, commute F.
  • Lakeview Community Schools (rural): math 54% / reading 51% proficiency, ranked #49 of 111 in NE (top 44%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Shell Creek Elementary School (math 52% / reading 52%, grade C-, #200 of 502 statewide, top 46%, 338 students, 32% FRL); Lakeview Junior High School (math 52% / reading 52%, grade C+, #43 of 128 statewide, top 36%, 147 students, 42% FRL); Lakeview High School (math 57% / reading 52%, grade C-, #80 of 261 statewide, top 37%, 311 students, 36% FRL) — zoned schools at 36% FRL track the district average.
  • Market conditions: 6 active listings in the ZIP; 98 units permitted in Platte County in 2024 (17 in 5+ unit buildings).

Forward outlook

  • In year one you build about $9k of equity ($1k loan paydown + $7k appreciation (4.2% local appreciation)).
  • Platte County population projected at +13% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • By year 5, paydown + projected appreciation supports a ~$38k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 38 days — a 3% lower offer ($174k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 11y 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 $52k; list at $179k implies a 241% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1900 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $121,649 (32.0% below list)

Questions for the listing agent

  1. 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?
  2. It's been on market 38 days. Have you received any prior offers? Is the seller open to a 32% concession, seller financing, or rate buy-down credit?
  3. Built in 1900 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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.
  7. 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.
  8. 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
0.68%
Cap rate
5.34%
Cash-on-cash
-3.41%
DSCR
0.85
GRM
12.3

CMA / ARV

ARV (median comp)
$176,336
List price
$179,000
Delta
1.51%
Verdict
FAIR
Comps
3 within 1.0 mi
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
216 2nd St 0.35mi 2/1.0 (-1) 1,356 (+5%) 12mo $150,500 $111 60

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

4.18% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
7.7%
Equity multiple
1.48×
Total profit
$23,826
Equity at exit
$92,600
10-year hold
IRR
9.9%
Equity multiple
2.68×
Total profit
$84,092
Equity at exit
$152,944

Cash invested: $50,120 (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 68653

Home prices YoY
0.9%
Active inventory
6
Price-to-rent
12.3×

Monthly cashflow live

Estimated rent
$1,216 medium interval (Pro) →
Mortgage (P&I)
$939
Tax from tax record
$90 /mo · $1,080/yr
Insurance
$75
HOA
$0
Vacancy / Maint / Mgmt
$255
Net cashflow
$-142

Break-even live

Break-even rent $1,397
Max offer price $153,871
Occupancy floor

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
$44,750
Closing costs
$5,370
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 23 events

  1. 2026-06-18
    days on market $179,000 Active 38 DOM
  2. 2026-06-17
    days on market $179,000 Active 37 DOM
  3. 2026-06-16
    days on market $179,000 Active 36 DOM
  4. 2026-06-15
    days on market $179,000 Active 35 DOM
  5. 2026-06-13
    days on market $179,000 Active 33 DOM
  6. 2026-06-12
    days on market $179,000 Active 32 DOM
  7. 2026-06-09
    pricedays on market $179,000 Active 29 DOM
  8. 2026-06-08
    days on market $182,000 Active 28 DOM
  9. 2026-06-07
    days on market $182,000 Active 27 DOM
  10. 2026-06-05
    days on market $182,000 Active 25 DOM
  11. 2026-06-04
    days on market $182,000 Active 23 DOM
  12. 2026-06-02
    days on market $182,000 Active 22 DOM
  13. 2026-06-01
    days on market $182,000 Active 21 DOM
  14. 2026-05-31
    days on market $182,000 Active 20 DOM
  15. 2026-05-11
    listed $182,000 Active 571-char remark
  16. 2026-03-06
    status Pending
  17. 2026-02-27
    listed $165,000 Active
  18. 2015-07-17
    soldstatus $52,500
    Show marketing remark (247 chars)

    ADORABLE PLATTE CENTER HOME. JUST MOVE RIGHT IN AND ENJOY. THIS HOME HAS BEEN WELL CARED FOR. NEWER SIDING, NEWER SHINGLES & NEWER ENERGY EFFICIENT WINDOWS THROUGHOUT, MAIN FLOOR LAUNDRY. LARGE YARD WITH ESTABLISHED LAWN & LANDSCAPING.

  19. 2015-07-17
    soldstatus $52,500
    Show marketing remark (247 chars)

    ADORABLE PLATTE CENTER HOME. JUST MOVE RIGHT IN AND ENJOY. THIS HOME HAS BEEN WELL CARED FOR. NEWER SIDING, NEWER SHINGLES & NEWER ENERGY EFFICIENT WINDOWS THROUGHOUT, MAIN FLOOR LAUNDRY. LARGE YARD WITH ESTABLISHED LAWN & LANDSCAPING.

  20. 2015-06-06
    listed $55,000
    Show marketing remark (247 chars)

    ADORABLE PLATTE CENTER HOME. JUST MOVE RIGHT IN AND ENJOY. THIS HOME HAS BEEN WELL CARED FOR. NEWER SIDING, NEWER SHINGLES & NEWER ENERGY EFFICIENT WINDOWS THROUGHOUT, MAIN FLOOR LAUNDRY. LARGE YARD WITH ESTABLISHED LAWN & LANDSCAPING.

  21. 2007-08-17
    soldstatus $41,750
  22. 2004-04-01
    soldstatus $43,900
  23. 1999-06-01
    soldstatus $41,000

ⓘ 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
$1,080 · $90/mo
Projected year-2 tax
$3,097 · $258/mo
Expected delta
+$2,017/yr (+$168/mo · 186.7%)

ⓘ 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 · 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
$14,598
− Mortgage interest
−$10,027
− Property taxes
−$1,080
− Insurance
−$895
− Repairs & maintenance
−$1,168
− Management
−$1,168
− Depreciation
−$5,207
Taxable loss
−$4,947
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,187
After-tax cash flow
$-520/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
Lakeview Community Schools
NCES district ID
3100112
Math proficiency
54% ▼ -4.00%
Reading proficiency
51% ▲ 4.00%
Median HH income
$62,283
Composite
46.05/100
National rank
#2521
State rank
#49 of 111 in NE

Livability — Platte Center

Score
68/100
State rank
#255
US rank
#9209

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Platte Center, NE
Population (ZIP)
620

Population outlook (Platte County) Hauer SSP2

Today (2025)
34,130 people
By 2030
34,778 · +1.9%
By 2040
36,436 · +6.8%
By 2050
38,648 · +13.2%
By 2075
47,293 · +38.6%
By 2100
57,020 · +67.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (96%)
Race & ethnicity
White 96% Two or more races 2%
Common ancestry
Romanian 12% Portuguese 2% Slovak 1%
Foreign-born
2% · Canada
Languages at home
99% English-only · Spanish 1%

Political lean MEDSL · Platte

2024 margin
Solid R (+58.3) · D 20.4% · R 78.7%
2008→2024 swing
-16.8pp toward R · 2008: -41.5pp · 2024: -58.3pp
All cycles
2024: R+58.3 2020: R+56.8 2016: R+58.8 2012: R+51.8 2008: R+41.5

Not yet ingested

Civics

Market trends

HPI YoY
▲ 4.18%
Current HPI
453.9112
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

+336.6% since first listed
10 events — show timeline
  • 2026-06-09 Price Changed $179,000 CBOR
  • 2026-05-11 Listed $182,000 CBOR
  • 2026-03-06 Pending CBOR
  • 2026-02-27 Listed $165,000 CBOR
  • 2015-07-17 Sold (Public Records) $52,500 Public Records
  • 2015-07-17 Sold (MLS) $52,500 CBOR
  • 2015-06-06 Listed $55,000 CBOR
  • 2007-08-17 Sold (Public Records) $41,750 Public Records
  • 2004-04-01 Sold (Public Records) $43,900 Public Records
  • 1999-06-01 Sold (Public Records) $41,000 Public Records

Property tax history

+3.6%/yr

Latest (2025): $1,080 · +15.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…