CashFlowRE
Sign in Sign up
308 9th Steet St
C- Composite 51.71
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 +15.3/30.0
  • ARV discount +15.0/15.0
  • DSCR +4.7/10.0
  • Livability +3.9/5.0
  • Schools +3.8/10.0
  • Rent growth +3.3/5.0
  • 1% rule +3.2/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$154,900

308 9th Steet St · Norfolk, NE 68701
2 bd · 2.0 ba · 854 sqft · SingleFamily public records · 18 Days on market
Built 1910 Est $188k · 18% under

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

Listing remarks

Whether you're looking to expand your investment portfolio or purchase your first rental property, or you are a first-time home buyer, this 2-bedroom home offers plenty of potential. Features include main-floor laundry for your convenience, newer flooring, updated kitchen with oven, dishwasher and refrigerator and a large fenced yard ideal for pets or outdoor activities Also, the detached garage offers alley access. The generous lot and practical layout provide excellent opportunities for future improvements and long-term value.

Key facts

  • Alley access
  • Generous lot
  • Large fenced yard

Tags

MAIN-FLOOR LAUNDRYUPDATED KITCHENLARGE FENCED YARDDETACHED GARAGEALLEY ACCESSGENEROUS LOT

Property features AI

Exterior

  • Parking: 1-car garage with garage door opener
  • Security: Smoke detectors
  • Utilities: Public water; Public sewer; Natural gas available
  • Home design: Single-family residential; Frame construction with wood siding
  • Construction: Frame construction; Wood siding; Composition roof; Full basement
  • Exterior features: Chain link fence; Composition roof

Interior

  • Kitchen: Dishwasher; Electric range; Refrigerator; Garbage disposal
  • Bedrooms: 2 main-level bedrooms
  • Bathrooms: 1 main-level bathroom
  • Heating & cooling: Central air conditioning; Forced air heating
  • Interior features: Window coverings; Full basement
  • Laundry & utility: Washer; Dryer; Gas water heater

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 2-bed/2.0-bath single-family listed at $155k.

Deal economics

  • At list price, monthly cash flow is $56 ($676/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 $127k (18.3% below list).
  • Recommended offer: $127k (18.3% below list) — sets the bar for 1% rule.
  • Cap rate 6.7% vs local median 3.2% in Norfolk — 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 78/100 on livability (#54 in NE, #2,611 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: employment C-, amenities F, commute F.
  • Norfolk Public Schools (town): math 44% / reading 46% proficiency, ranked #84 of 111 in NE (top 76%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Grant Elementary School (math 27% / reading 47%, grade F, #373 of 502 statewide, top 77%, 228 students, 82% FRL); Norfolk Jr High School (math 38% / reading 40%, grade F, #95 of 128 statewide, top 76%, 641 students, 52% FRL); Norfolk Senior High School (math 44% / reading 38%, grade F, #180 of 261 statewide, top 69%, 1,346 students, 46% FRL) — zoned schools average 60% FRL vs 39% district-wide (21 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising (+3.3%/yr); 230 active listings in the ZIP; 14 comparable units currently listed for rent nearby; rentals lingering (median 46d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 64% of comp listings sitting > 30 days — soft ceiling on asking rent; 270 units permitted in Madison County in 2024 (196 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 $5k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 18 days — a 2% lower offer ($153k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1910 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $126,572 (18.3% below list)

Questions for the listing agent

  1. Built in 1910 — 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
0.82%
Cap rate
6.73%
Cash-on-cash
1.56%
DSCR
1.07
GRM
10.2

CMA / ARV

ARV (on-the-fly)
$187,880
Comps found
10
Show comp detail 10 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
515 Elm Ave 0.26mi 2/1.0 892 (+4%) 2mo $123,000 $138 75
914 Maple Ave 0.31mi 2/1.0 936 (+10%) 8mo $214,000 $229 59
700 Nebraska Ave 0.11mi 3/1.0 (+1) 795 (-7%) 19mo $161,300 $203 58
1304 Prospect Ave 0.41mi 2/1.0 768 (-10%) 3mo $177,000 $230 58
304 11th St 0.44mi 2/1.0 876 (+3%) 19mo $193,000 $220 56
504 3rd St 0.71mi 2/2.0 860 (+1%) 12mo $181,000 $210 55
1206 Hayes Ave 0.59mi 2/1.0 846 (-1%) 16mo $105,000 $124 54
1002 7th St 0.46mi 2/1.0 768 (-10%) 9mo $156,000 $203 50
303 13th Pl 0.50mi 3/1.0 (+1) 768 (-10%) 6mo $189,900 $247 46
1216 Taylor Ave 0.67mi 2/1.0 936 (+10%) 14mo $220,000 $235 37

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 · 3.31% rent growth · sell at horizon

5-year hold
IRR
-13.6%
Equity multiple
0.51×
Total profit
$-21,175
Equity at exit
$23,096
10-year hold
IRR
-4.3%
Equity multiple
0.71×
Total profit
$-12,423
Equity at exit
$13,393

Cash invested: $43,372 (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 68701

Rents YoY
3.3%
Active inventory
230
Price-to-rent
10.2×

Monthly cashflow live

Estimated rent
$1,266 high interval (Pro) →
Mortgage (P&I)
$812
Tax from tax record
$67 /mo · $801/yr
Insurance
$65
HOA
$0
Vacancy / Maint / Mgmt
$266
Net cashflow
$56

Break-even live

Break-even rent $1,194
Max offer price $154,900
Occupancy floor 91%

Sensitivity live

Price -10% $144 -5% $100 +0% $56 +5% $12 +10% $-31
Rent -10% $-44 -5% $6 +0% $56 +5% $106 +10% $156
Rate -1.0pp $134 -0.5pp $96 base $56 +0.5pp $16 +1.0pp $-25

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
$38,725
Closing costs
$4,647
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 14 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1401 Lakewood Dr Norfolk, NE 2.0–3.0 1.0–1.5 937 $1,120 $1.19 25d 2 0.86mi
107 Gold Strike Dr Norfolk, NE 2.0 1.0 675 $1,095 $1.62 45d 1 0.89mi
110 Gold Strike Dr Norfolk, NE 2.0 1.0 615 $1,095 $1.78 45d 1 0.89mi
901 Syracuse Ave Norfolk, NE 2.0 1.0 1000 $1,095 $1.09 45d 1 0.95mi
1805 Parker Cir Norfolk, NE 2.0 1.0 700 $1,095 $1.56 45d 1 1.12mi
1303 Galeta Ave Norfolk, NE 2.0 1.0 900 $1,270 $1.41 21d 1 1.17mi
721 Legacy Dr Unit 13 Norfolk, NE 1.0 1.0 642 $1,225 $1.91 45d 1 1.28mi
715 Legacy Dr Unit 16 Norfolk, NE 2.0 2.0 989 $1,545 $1.56 45d 1 1.30mi
703 Legacy Dr Norfolk, NE 1.0 1.0 644 $1,172 $1.82 45d 2 1.35mi
1007 Sunrise Dr Unit 5 Norfolk, NE 1.0 1.0 692 $1,275 $1.84 23d 1 1.38mi
1015 Sunrise Dr Unit 15 Norfolk, NE 2.0 2.0 960 $1,449 $1.51 16d 1 1.41mi
1015 Sunrise Dr Norfolk, NE 1.0–2.0 1.0–2.0 815 $1,495 $1.83 45d 2 1.41mi
1015 Sunrise Dr Unit 20 Norfolk, NE 2.0 2.0 989 $1,495 $1.51 45d 1 1.41mi
1101 Sunrise Dr Norfolk, NE 1.0–2.0 1.0–2.0 784 $1,699 $2.17 25d 30 1.44mi

Listing history 14 events

  1. 2026-06-19
    days on market $154,900 Active 18 DOM
  2. 2026-06-18
    days on market $154,900 Active 17 DOM
  3. 2026-06-17
    days on market $154,900 Active 16 DOM
  4. 2026-06-16
    days on market $154,900 Active 15 DOM
  5. 2026-06-15
    days on market $154,900 Active 14 DOM
  6. 2026-06-14
    days on market $154,900 Active 12 DOM
  7. 2026-06-12
    days on market $154,900 Active 11 DOM
  8. 2026-06-09
    days on market $154,900 Active 8 DOM
  9. 2026-06-08
    days on market $154,900 Active 7 DOM
  10. 2026-06-07
    days on market $154,900 Active 6 DOM
  11. 2026-06-05
    days on market $154,900 Active 3 DOM
  12. 2026-06-03
    days on market $154,900 Active 2 DOM
  13. 2026-06-01
    remarks 534-char remark
  14. 2026-06-01
    listed $154,900 Active 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
$801 · $67/mo
Projected year-2 tax
$2,680 · $223/mo
Expected delta
+$1,879/yr (+$157/mo · 234.7%)

ⓘ 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 ≥102°F today · 15 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
$15,189
− Mortgage interest
−$8,677
− Property taxes
−$801
− Insurance
−$774
− Repairs & maintenance
−$1,215
− Management
−$1,215
− Depreciation
−$4,506
Taxable loss
−$2,000
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$480
After-tax cash flow
$1,156/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
Norfolk Public Schools
NCES district ID
3174430
Math proficiency
44% ▼ -7.00%
Reading proficiency
46% ▼ -7.00%
Median HH income
$46,579
Composite
38.31/100
National rank
#4227
State rank
#84 of 111 in NE

Livability — Norfolk

Score
78/100
State rank
#54
US rank
#2611

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Norfolk, NE
County
Madison County · 31,417 people
City population
31,417
Metro
Norfolk, NE
Population (ZIP)
31,417
Household income
$62,633
Rent vs Own
35.5% rent · 64.5% own
Severe rent burden
861.0

Population outlook (Madison County) Hauer SSP2

Today (2025)
35,536 people
By 2030
35,518 · -0.1%
By 2040
35,170 · -1.0%
By 2050
34,606 · -2.6%
By 2075
34,522 · -2.9%
By 2100
34,307 · -3.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (80%)
Race & ethnicity
White 80% Hispanic / Latino 14% Two or more races 9% Native American 1% Black 1%
Hispanic origin (detail)
Mexican 11% Cuban 1%
Common ancestry
Portuguese 2% Romanian 1% Lithuanian 1%
Foreign-born
6% · Canada
Languages at home
90% English-only · Spanish 9%

Political lean MEDSL · Madison

2024 margin
Solid R (+56.0) · D 21.4% · R 77.4% · Other 1.2%
2008→2024 swing
-16.8pp toward R · 2008: -39.2pp · 2024: -56.0pp
All cycles
2024: R+56.0 2020: R+53.5 2016: R+56.3 2012: R+48.1 2008: R+39.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -172.61%
Current HPI
260.5574
Rent YoY
▲ 3.31%
Metro
Norfolk, NE
State GDP YoY
▲ 0.68%
F500 in state
2

Industry mix (Fortune 500 HQ in NE)

Industry F500 HQs Revenue

Price history

1 event — show timeline
  • 2026-06-01 Listed $154,900 NNEMLS

Property tax history

-0.5%/yr

Latest (2025): $801 · +4.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…