CashFlowRE
Sign in Sign up
1203 N Iowa Ave
B Composite 71.02
Why this score? — see what drove the B 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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Schools +4.5/10.0
  • Livability +4.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$55,000

1203 N Iowa Ave · York, NE 68467
2 bd · 1.0 ba · 1,568 sqft · SingleFamily public records · 45 Days on market
Built 1900 6,098 sqft lot $35/sqft · 71% below area ↓ 19% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Opportunity awaits you! Property sells 'as-is'!

Key facts

  • 6,098 sq ft lot
  • Garage
  • Built 1900

Property features AI

Exterior

  • Parking: Attached garage with space for one vehicle (covered)
  • Utilities: Public water; Public sewer
  • Home design: Single-family residential home; Not new (built in 1900); Total living area approximately 1,103 square feet with about 928 above-grade and 175 below-grade finished
  • Construction: Foundation: Other
  • Exterior features: Front porch; Lot about 0.14 acre (approximately 49.73 x 119.49)

Interior

  • Kitchen: Range; Refrigerator
  • Bedrooms: Primary bedroom on the main floor; Second bedroom on the main floor
  • Bathrooms: One main-level bathroom
  • Heating & cooling: Natural gas forced-air heating; Central air conditioning
  • Interior features: Partial, partially finished basement (approximately 640 below-grade finished area); No fireplaces
  • Laundry & utility: Washer/dryer location not specified

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/1.0-bath single-family listed at $55k.

Deal economics

  • At list price, monthly cash flow is $416 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $55k).
  • Recommended offer: $53k (3.0% below list) — sets the bar for market timing.
  • Cap rate 15.4% vs local median 3.2% in York — 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 80/100 on livability (#24 in NE, #1,666 nationally) — a professional / high-income tenant draw. Strengths: cost of living A+, housing A+, health & safety A+; Watch: amenities F, commute F.
  • York Public Schools (town): math 55% / reading 51% proficiency, ranked #55 of 111 in NE (top 50%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: York Elementary School (math 58% / reading 50%, grade C, #194 of 502 statewide, top 39%, 594 students, 50% FRL); York Middle School (math 54% / reading 52%, grade C+, #41 of 128 statewide, top 32%, 315 students, 44% FRL); York High School (math 52% / reading 47%, grade D, #107 of 261 statewide, top 52%, 522 students, 39% FRL).
  • Market conditions: 74 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 29 units permitted in York County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $380 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • York County population projected at +8% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $15k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 45 days — a 3% lower offer ($53k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1900 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $53,350 (3.0% below list)

Questions for the listing agent

  1. It's been on market 45 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1900 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  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
1.82%
Cap rate
15.37%
Cash-on-cash
32.43%
DSCR
2.44
GRM
4.6

CMA / ARV

ARV (median comp)
$131,494
List price
$55,000
Delta
-58.17%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1121 N East Ave 0.06mi 3/1.0 (+1) 1,628 (+4%) 1mo $75,000 $46 85
1108 N Nebraska Ave 0.11mi 2/1.0 1,640 (+5%) 7mo $175,500 $107 82
1125 N Burlington Ave 0.06mi 3/1.0 (+1) 1,400 (-11%) 6mo $130,000 $93 69
22 Arbor Ct 0.30mi 3/1.0 (+1) 1,674 (+7%) 4mo $218,000 $130 67
1217 N Grant Ave 0.19mi 3/2.0 (+1) 1,708 (+9%) 3mo $173,500 $102 65
1003 N Blackburn Ave 0.32mi 2/1.5 1,684 (+7%) 10mo $160,000 $95 63
423 E 6th St 0.40mi 3/1.0 (+1) 1,424 (-9%) 6mo $150,000 $105 57
418 E 5th St 0.50mi 2/1.0 1,392 (-11%) 4mo $150,000 $108 55
1730 N Main Ave 0.42mi 2/2.5 1,370 (-13%) 6mo $369,300 $270 48
200 W 19th St 0.54mi 3/1.0 (+1) 1,400 (-11%) 10mo $183,000 $131 44
1826 N York Ave 0.55mi 2/1.5 1,760 (+12%) 11mo $240,000 $136 43
320 N East Ave 0.58mi 3/2.0 (+1) 1,784 (+14%) 7mo $198,000 $111 35

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
27.5%
Equity multiple
2.14×
Total profit
$17,610
Equity at exit
$8,201
10-year hold
IRR
35.0%
Equity multiple
4.22×
Total profit
$49,517
Equity at exit
$4,755

Cash invested: $15,400 (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 68467

Active inventory
74
Price-to-rent
4.6×

Monthly cashflow live

Estimated rent
$1,000 medium interval (Pro) →
Mortgage (P&I)
$288
Tax from tax record
$62 /mo · $749/yr
Insurance
$23
HOA
$0
Vacancy / Maint / Mgmt
$210
Net cashflow
$416

Break-even live

Break-even rent $473
Max offer price $55,000
Occupancy floor 53%

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
$13,750
Closing costs
$1,650
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1911 N Linden Ave Unit 09-612 York, NE 3.0 2.0 1345 $1,000 $0.74 44d 1 0.51mi

Listing history 15 events

  1. 2026-06-18
    days on market $55,000 Active 45 DOM
  2. 2026-06-17
    days on market $55,000 Active 44 DOM
  3. 2026-06-16
    days on market $55,000 Active 43 DOM
  4. 2026-06-15
    pricedays on market $55,000 Active 42 DOM
  5. 2026-06-13
    days on market $61,500 Active 40 DOM
  6. 2026-06-12
    days on market $61,500 Active 39 DOM
  7. 2026-06-09
    days on market $61,500 Active 36 DOM
  8. 2026-06-08
    days on market $61,500 Active 35 DOM
  9. 2026-06-07
    days on market $61,500 Active 34 DOM
  10. 2026-06-07
    days on market $61,500 Active 33 DOM
  11. 2026-06-04
    days on market $61,500 Active 30 DOM
  12. 2026-06-02
    days on market $61,500 Active 29 DOM
  13. 2026-06-01
    days on market $61,500 Active 28 DOM
  14. 2026-05-31
    days on market $61,500 Active 27 DOM
  15. 2026-05-03
    listed $67,500 New 47-char remark

ⓘ 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
$749 · $62/mo
Projected year-2 tax
$952 · $79/mo
Expected delta
+$203/yr (+$17/mo · 27.0%)

ⓘ 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 · 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
$12,000
− Mortgage interest
−$3,081
− Property taxes
−$749
− Insurance
−$275
− Repairs & maintenance
−$960
− Management
−$960
− Depreciation
−$1,600
Taxable income
$4,375
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,050
After-tax cash flow
$3,945/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
York Public Schools
NCES district ID
3179050
Math proficiency
55% ▼ -9.00%
Reading proficiency
51% ▼ -4.00%
Median HH income
$48,726
Composite
45.18/100
National rank
#2675
State rank
#55 of 111 in NE

Livability — York

Score
80/100
State rank
#24
US rank
#1666

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
York, NE
City population
9,688
Population (ZIP)
9,688

Population outlook (York County) Hauer SSP2

Today (2025)
13,976 people
By 2030
14,103 · +0.9%
By 2040
14,490 · +3.7%
By 2050
15,059 · +7.7%
By 2075
18,276 · +30.8%
By 2100
21,449 · +53.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (88%)
Race & ethnicity
White 88% Hispanic / Latino 7% Two or more races 6% Black 1%
Hispanic origin (detail)
Mexican 3% Puerto Rican 1%
Common ancestry
Iranian 2% Romanian 1% Italian 1%
Foreign-born
3% · Canada
Languages at home
94% English-only · Spanish 4% Other Asian/Pacific 1%

Political lean MEDSL · York

2024 margin
Solid R (+51.3) · D 23.6% · R 74.9% · Other 1.5%
2008→2024 swing
-2.0pp toward R · 2008: -49.3pp · 2024: -51.3pp
All cycles
2024: R+51.3 2020: R+51.8 2016: R+56.0 2012: R+55.4 2008: R+49.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -126.71%
Current HPI
192.5562
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

-18.5% since first listed
3 events — show timeline
  • 2026-06-15 Price Changed $55,000 GPRMLS
  • 2026-05-21 Price Changed $61,500 GPRMLS
  • 2026-05-03 Listed $67,500 GPRMLS

Property tax history

-1.0%/yr

Latest (2025): $749 · +36.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…