105 E 5 St

Stromsburg, NE 68666

$119,900C+

4 bd · 2.0 ba · 1,938 sqft · Built 1910 · SingleFamily · Active · 7 DOM

Cashflow @ list (25.0% down · 7.5%)

• Estimated rent: $1,182/mo
• Mortgage (P&I): −$629
• Tax + insurance: −$93
• HOA: −$0
• Vac / Maint / Mgmt: −$248
• Net cashflow: $212/mo
• Annual: $2,543/yr
• Cap rate: 8.41%
• Cash-on-cash: 7.58%
• DSCR: 1.34
• 1% rule: 0.99%
• Cash to close: $33,572

Investor read

• This is a 4-bed/2.0-bath single-family listed at $120k.
• At list price, monthly cash flow is $212 ($3k/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 $118k (1.4% below list).
• Only 7 days on market — expect competitive offers; lowballing is unlikely to land.
• Recommended offer: $118k (1.4% below list) — sets the bar for 1% rule.
• Local home prices are declining (-3.0%/yr); year-one equity from $829 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
• Location reads 80/100 on livability (#33 in NE, #1,859 nationally) — a professional / high-income tenant draw. Strengths: crime A+, cost of living A+, housing A+; Watch: amenities F, commute F.
• Cross County Community Schools (rural): math 60% / reading 55% proficiency, ranked #73 of 245 in NE (top 30%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
• Zoned schools: Cross County Elementary School (math 72% / reading 62%, grade B+, #64 of 502 statewide, top 14%, 169 students, 31% FRL); Cross County Middle School (math 57% / reading 52%, grade B-, #32 of 128 statewide, top 28%, 75 students, 45% FRL); Cross County High School (math 70% / reading 70%, grade B, #13 of 261 statewide, top 7%, 123 students, 30% FRL).
• Watch-outs: built in 1910 — expect roof / HVAC / electrical / plumbing capex.
• Market conditions: 9 active listings in the ZIP; 14 units permitted in Polk County in 2024 (0 in 5+ unit buildings).
• Current owner paid $42k; list at $120k implies a 182% gain — meaningful room to come down on a strong offer.

Questions for listing agent

• Built in 1910 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
• Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
• 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?
• 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.
• 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.
• 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.