CashFlowRE
Sign in Sign up
3 Bed 2 Bath Single Section Plan
B Composite 71.5
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 +4.4/10.0
  • Livability +4.2/5.0
  • Rent growth +3.1/5.0
  • Condition / age +2.2/5.0
  • Appreciation +0.0/10.0

$89,900

3 Bed 2 Bath Single Section Plan · Lincoln, NE 68522
3 bd · 2.0 ba · 1,088 sqft · SingleFamily · 601 Days on market
Fair condition $83/sqft · 89% above area

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Experience the pinnacle of living at Harbour West! Indulge in popular restaurants, shops, and entertainment, all within arm's reach. Enjoy the renowned Lincoln Public Schools, including Southwest High School. Explore the great outdoors on hiking and biking trails like the Bison Trail, and enjoy lush greenery at Pioneer Park, Van Dorn Park, and Sawyer Snell Park. With easy access to U. S. Highway 77 and just three miles from Downtown Lincoln, you're always connected. Elevate your lifestyle with a welcoming clubhouse, a fully-equipped fitness center, a pet-friendly environment, a picturesque picnic and barbecue area, a playground, and a sparkling swimming pool. At Harbour West, community care is our priority. Enjoy on-site management, maintenance services, a seamless home-buying process at our sales office, winter snow removal, beautifully landscaped grounds, and well-lit streets for your safety. Join our close-knit community with top-notch amenities in an unbeatable location, Harbour West. Contact us today for a private tour and make Harbour West your new home!

Key facts

  • Listed 601 days

Tags

PET-FRIENDLY ENVIRONMENTSPARKLING SWIMMING POOLBEAUTIFULLY LANDSCAPED GROUNDS

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/2.0-bath single-family listed at $90k. Condition is rated fair.

Deal economics

  • At list price, monthly cash flow is $576 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $90k).
  • Recommended offer: $79k (12.0% below list) — sets the bar for market timing.
  • Cap rate 14.0% vs local median 3.0% in Lincoln — 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 85/100 on livability (#5 in NE, #545 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, cost of living A+, housing A+; Watch: crime D+.
  • Lincoln Public Schools (urban): math 50% / reading 53% proficiency, ranked #59 of 111 in NE (top 53%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: Rents rising (+2.4%/yr); 90 active listings in the ZIP; 10 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 1,940 units permitted in Lancaster County in 2024 (895 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $622 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Lancaster County population projected at +37% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (-3.0% appreciation + 2.4% rent growth), your $25k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 601 days — a 12% lower offer ($79k) is reasonable based on typical stale-listing flexibility.
Recommended offer $79,112 (12.0% below list)

Questions for the listing agent

  1. It's been on market 601 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. Crime grade is D in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  7. 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.
  8. 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.
  9. 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
1.69%
Cap rate
13.98%
Cash-on-cash
27.45%
DSCR
2.22
GRM
4.9

CMA / ARV

ARV (median comp)
$47,500
List price
$89,900
Delta
89.26%
Verdict
OVERPRICED
Comps
4 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2420 SW 17th St 0.31mi 3/2.0 1,126 (+4%) 3mo $283,000 $251 78
2220 SW 17 St 0.22mi 3/2.0 1,208 (+11%) 1mo $206,000 $171 71
835 W Sumner St 0.53mi 3/1.0 1,088 (0%) 2mo $225,000 $207 70
2410 SW Soukup Dr 0.32mi 3/2.0 1,140 (+5%) 20mo $282,000 $247 60
2400 SW 14th St 0.23mi 3/1.5 956 (-12%) 10mo $250,000 $262 59
1621 SW 13th Street Circle 0.28mi 3/1.5 1,210 (+11%) 14mo $245,000 $202 54
1716 W Arlington St 0.30mi 3/1.0 988 (-9%) 18mo $209,000 $212 51
1824 SW 22 St 0.47mi 3/3.0 1,160 (+7%) 15mo $279,500 $241 51
2201 W Plum St 0.51mi 3/2.5 1,160 (+7%) 18mo $277,000 $239 48
806 W Sumner St 0.59mi 3/2.0 1,014 (-7%) 19mo $219,500 $216 46
2100 W Cove Ct 0.66mi 3/1.5 1,008 (-7%) 15mo $186,000 $185 43
1710 SW 25th St 0.65mi 3/2.0 1,210 (+11%) 19mo $237,500 $196 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 · 2.38% rent growth · sell at horizon

5-year hold
IRR
20.8%
Equity multiple
1.84×
Total profit
$21,190
Equity at exit
$13,404
10-year hold
IRR
28.5%
Equity multiple
3.46×
Total profit
$61,961
Equity at exit
$7,773

Cash invested: $25,172 (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 68522

Home prices YoY
-31.6%
Rents YoY
2.4%
Active inventory
90
Price-to-rent
4.9×

Monthly cashflow live

Estimated rent
$1,515 high interval (Pro) →
Mortgage (P&I)
$471
Tax est. 1.5%
$112 /mo · $1,348/yr
Insurance
$37
HOA
$0
Vacancy / Maint / Mgmt
$318
Net cashflow
$576

Break-even live

Break-even rent $786
Max offer price $89,900
Occupancy floor 57%

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
$22,475
Closing costs
$2,697
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 10 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1309 W Plum St #73 Lincoln, NE 3.0 2.0 1088 $1,679 $1.54 43d 1 0.09mi
1915 SW 12th St Unit 128 Lincoln, NE 2.0 1.0 728 $1,429 $1.96 43d 1 0.13mi
705 Folsom Ln Lincoln, NE 1.0–3.0 1.0–2.5 1173 $2,105 $1.79 13d 16 0.57mi
1101 W C St Lincoln, NE 1.0–3.0 1.0 1045 $1,385 $1.33 13d 9 0.59mi
2960 S Coddington Ave Lincoln, NE 1.0–2.0 1.0 798 $1,419 $1.78 13d 10 0.72mi
1500 S Folsom St Unit 6 Lincoln, NE 2.0 1.0 766 $975 $1.27 21d 1 0.77mi
1500 S Folsom St Unit 8 Lincoln, NE 2.0 1.0 766 $950 $1.24 21d 1 0.77mi
1500 S Folsom St Unit 4 Lincoln, NE 2.0 1.0 766 $975 $1.27 43d 1 0.78mi
760 W C St Lincoln, NE 1.0–3.0 1.0–2.0 1018 $1,419 $1.39 13d 8 0.80mi
1170 SW 27th St Lincoln, NE 2.0–3.0 2.0 1022 $1,349 $1.32 13d 12 1.00mi

Listing history 33 events

  1. 2026-06-18
    days on market $89,900 Active 601 DOM
  2. 2026-06-17
    days on market $89,900 Active 600 DOM
  3. 2026-06-16
    days on market $89,900 Active 599 DOM
  4. 2026-06-15
    days on market $89,900 Active 598 DOM
  5. 2026-06-14
    days on market $89,900 Active 596 DOM
  6. 2026-06-10
    days on market $89,900 Active 593 DOM
  7. 2026-06-09
    days on market $89,900 Active 592 DOM
  8. 2026-06-08
    days on market $89,900 Active 591 DOM
  9. 2026-06-07
    days on market $89,900 Active 590 DOM
  10. 2026-06-05
    days on market $89,900 Active 587 DOM
  11. 2026-06-03
    days on market $89,900 Active 586 DOM
  12. 2026-06-02
    days on market $89,900 Active 585 DOM
  13. 2026-05-31
    days on market $89,900 Active 583 DOM
  14. 2026-05-30
    days on market $89,900 Active 582 DOM
  15. 2026-04-16
    price $91,900 1076-char remark
    Show marketing remark (1076 chars)

    Experience the pinnacle of living at Harbour West! Indulge in popular restaurants, shops, and entertainment, all within arm's reach. Enjoy the renowned Lincoln Public Schools, including Southwest High School. Explore the great outdoors on hiking and biking trails like the Bison Trail, and enjoy lush greenery at Pioneer Park, Van Dorn Park, and Sawyer Snell Park. With easy access to U. S. Highway 77 and just three miles from Downtown Lincoln, you're always connected. Elevate your lifestyle with a welcoming clubhouse, a fully-equipped fitness center, a pet-friendly environment, a picturesque picnic and barbecue area, a playground, and a sparkling swimming pool. At Harbour West, community care is our priority. Enjoy on-site management, maintenance services, a seamless home-buying process at our sales office, winter snow removal, beautifully landscaped grounds, and well-lit streets for your safety. Join our close-knit community with top-notch amenities in an unbeatable location, Harbour West. Contact us today for a private tour and make Harbour West your new home!

  16. 2026-02-19
    price $86,900 1076-char remark
    Show marketing remark (1076 chars)

    Experience the pinnacle of living at Harbour West! Indulge in popular restaurants, shops, and entertainment, all within arm's reach. Enjoy the renowned Lincoln Public Schools, including Southwest High School. Explore the great outdoors on hiking and biking trails like the Bison Trail, and enjoy lush greenery at Pioneer Park, Van Dorn Park, and Sawyer Snell Park. With easy access to U. S. Highway 77 and just three miles from Downtown Lincoln, you're always connected. Elevate your lifestyle with a welcoming clubhouse, a fully-equipped fitness center, a pet-friendly environment, a picturesque picnic and barbecue area, a playground, and a sparkling swimming pool. At Harbour West, community care is our priority. Enjoy on-site management, maintenance services, a seamless home-buying process at our sales office, winter snow removal, beautifully landscaped grounds, and well-lit streets for your safety. Join our close-knit community with top-notch amenities in an unbeatable location, Harbour West. Contact us today for a private tour and make Harbour West your new home!

  17. 2026-01-08
    price $85,900 1076-char remark
    Show marketing remark (1076 chars)

    Experience the pinnacle of living at Harbour West! Indulge in popular restaurants, shops, and entertainment, all within arm's reach. Enjoy the renowned Lincoln Public Schools, including Southwest High School. Explore the great outdoors on hiking and biking trails like the Bison Trail, and enjoy lush greenery at Pioneer Park, Van Dorn Park, and Sawyer Snell Park. With easy access to U. S. Highway 77 and just three miles from Downtown Lincoln, you're always connected. Elevate your lifestyle with a welcoming clubhouse, a fully-equipped fitness center, a pet-friendly environment, a picturesque picnic and barbecue area, a playground, and a sparkling swimming pool. At Harbour West, community care is our priority. Enjoy on-site management, maintenance services, a seamless home-buying process at our sales office, winter snow removal, beautifully landscaped grounds, and well-lit streets for your safety. Join our close-knit community with top-notch amenities in an unbeatable location, Harbour West. Contact us today for a private tour and make Harbour West your new home!

  18. 2025-12-30
    price $86,900 1076-char remark
    Show marketing remark (1076 chars)

    Experience the pinnacle of living at Harbour West! Indulge in popular restaurants, shops, and entertainment, all within arm's reach. Enjoy the renowned Lincoln Public Schools, including Southwest High School. Explore the great outdoors on hiking and biking trails like the Bison Trail, and enjoy lush greenery at Pioneer Park, Van Dorn Park, and Sawyer Snell Park. With easy access to U. S. Highway 77 and just three miles from Downtown Lincoln, you're always connected. Elevate your lifestyle with a welcoming clubhouse, a fully-equipped fitness center, a pet-friendly environment, a picturesque picnic and barbecue area, a playground, and a sparkling swimming pool. At Harbour West, community care is our priority. Enjoy on-site management, maintenance services, a seamless home-buying process at our sales office, winter snow removal, beautifully landscaped grounds, and well-lit streets for your safety. Join our close-knit community with top-notch amenities in an unbeatable location, Harbour West. Contact us today for a private tour and make Harbour West your new home!

  19. 2025-12-16
    price $62,900 1076-char remark
    Show marketing remark (1076 chars)

    Experience the pinnacle of living at Harbour West! Indulge in popular restaurants, shops, and entertainment, all within arm's reach. Enjoy the renowned Lincoln Public Schools, including Southwest High School. Explore the great outdoors on hiking and biking trails like the Bison Trail, and enjoy lush greenery at Pioneer Park, Van Dorn Park, and Sawyer Snell Park. With easy access to U. S. Highway 77 and just three miles from Downtown Lincoln, you're always connected. Elevate your lifestyle with a welcoming clubhouse, a fully-equipped fitness center, a pet-friendly environment, a picturesque picnic and barbecue area, a playground, and a sparkling swimming pool. At Harbour West, community care is our priority. Enjoy on-site management, maintenance services, a seamless home-buying process at our sales office, winter snow removal, beautifully landscaped grounds, and well-lit streets for your safety. Join our close-knit community with top-notch amenities in an unbeatable location, Harbour West. Contact us today for a private tour and make Harbour West your new home!

  20. 2025-11-12
    price $75,900 1076-char remark
    Show marketing remark (1076 chars)

    Experience the pinnacle of living at Harbour West! Indulge in popular restaurants, shops, and entertainment, all within arm's reach. Enjoy the renowned Lincoln Public Schools, including Southwest High School. Explore the great outdoors on hiking and biking trails like the Bison Trail, and enjoy lush greenery at Pioneer Park, Van Dorn Park, and Sawyer Snell Park. With easy access to U. S. Highway 77 and just three miles from Downtown Lincoln, you're always connected. Elevate your lifestyle with a welcoming clubhouse, a fully-equipped fitness center, a pet-friendly environment, a picturesque picnic and barbecue area, a playground, and a sparkling swimming pool. At Harbour West, community care is our priority. Enjoy on-site management, maintenance services, a seamless home-buying process at our sales office, winter snow removal, beautifully landscaped grounds, and well-lit streets for your safety. Join our close-knit community with top-notch amenities in an unbeatable location, Harbour West. Contact us today for a private tour and make Harbour West your new home!

  21. 2025-10-15
    price $80,900 1076-char remark
    Show marketing remark (1076 chars)

    Experience the pinnacle of living at Harbour West! Indulge in popular restaurants, shops, and entertainment, all within arm's reach. Enjoy the renowned Lincoln Public Schools, including Southwest High School. Explore the great outdoors on hiking and biking trails like the Bison Trail, and enjoy lush greenery at Pioneer Park, Van Dorn Park, and Sawyer Snell Park. With easy access to U. S. Highway 77 and just three miles from Downtown Lincoln, you're always connected. Elevate your lifestyle with a welcoming clubhouse, a fully-equipped fitness center, a pet-friendly environment, a picturesque picnic and barbecue area, a playground, and a sparkling swimming pool. At Harbour West, community care is our priority. Enjoy on-site management, maintenance services, a seamless home-buying process at our sales office, winter snow removal, beautifully landscaped grounds, and well-lit streets for your safety. Join our close-knit community with top-notch amenities in an unbeatable location, Harbour West. Contact us today for a private tour and make Harbour West your new home!

  22. 2025-07-24
    price $75,900 1076-char remark
    Show marketing remark (1076 chars)

    Experience the pinnacle of living at Harbour West! Indulge in popular restaurants, shops, and entertainment, all within arm's reach. Enjoy the renowned Lincoln Public Schools, including Southwest High School. Explore the great outdoors on hiking and biking trails like the Bison Trail, and enjoy lush greenery at Pioneer Park, Van Dorn Park, and Sawyer Snell Park. With easy access to U. S. Highway 77 and just three miles from Downtown Lincoln, you're always connected. Elevate your lifestyle with a welcoming clubhouse, a fully-equipped fitness center, a pet-friendly environment, a picturesque picnic and barbecue area, a playground, and a sparkling swimming pool. At Harbour West, community care is our priority. Enjoy on-site management, maintenance services, a seamless home-buying process at our sales office, winter snow removal, beautifully landscaped grounds, and well-lit streets for your safety. Join our close-knit community with top-notch amenities in an unbeatable location, Harbour West. Contact us today for a private tour and make Harbour West your new home!

  23. 2025-06-19
    price $80,900 1076-char remark
    Show marketing remark (1076 chars)

    Experience the pinnacle of living at Harbour West! Indulge in popular restaurants, shops, and entertainment, all within arm's reach. Enjoy the renowned Lincoln Public Schools, including Southwest High School. Explore the great outdoors on hiking and biking trails like the Bison Trail, and enjoy lush greenery at Pioneer Park, Van Dorn Park, and Sawyer Snell Park. With easy access to U. S. Highway 77 and just three miles from Downtown Lincoln, you're always connected. Elevate your lifestyle with a welcoming clubhouse, a fully-equipped fitness center, a pet-friendly environment, a picturesque picnic and barbecue area, a playground, and a sparkling swimming pool. At Harbour West, community care is our priority. Enjoy on-site management, maintenance services, a seamless home-buying process at our sales office, winter snow removal, beautifully landscaped grounds, and well-lit streets for your safety. Join our close-knit community with top-notch amenities in an unbeatable location, Harbour West. Contact us today for a private tour and make Harbour West your new home!

  24. 2025-04-10
    price $82,900 1076-char remark
    Show marketing remark (1076 chars)

    Experience the pinnacle of living at Harbour West! Indulge in popular restaurants, shops, and entertainment, all within arm's reach. Enjoy the renowned Lincoln Public Schools, including Southwest High School. Explore the great outdoors on hiking and biking trails like the Bison Trail, and enjoy lush greenery at Pioneer Park, Van Dorn Park, and Sawyer Snell Park. With easy access to U. S. Highway 77 and just three miles from Downtown Lincoln, you're always connected. Elevate your lifestyle with a welcoming clubhouse, a fully-equipped fitness center, a pet-friendly environment, a picturesque picnic and barbecue area, a playground, and a sparkling swimming pool. At Harbour West, community care is our priority. Enjoy on-site management, maintenance services, a seamless home-buying process at our sales office, winter snow removal, beautifully landscaped grounds, and well-lit streets for your safety. Join our close-knit community with top-notch amenities in an unbeatable location, Harbour West. Contact us today for a private tour and make Harbour West your new home!

  25. 2025-03-28
    price $84,900 1076-char remark
    Show marketing remark (1076 chars)

    Experience the pinnacle of living at Harbour West! Indulge in popular restaurants, shops, and entertainment, all within arm's reach. Enjoy the renowned Lincoln Public Schools, including Southwest High School. Explore the great outdoors on hiking and biking trails like the Bison Trail, and enjoy lush greenery at Pioneer Park, Van Dorn Park, and Sawyer Snell Park. With easy access to U. S. Highway 77 and just three miles from Downtown Lincoln, you're always connected. Elevate your lifestyle with a welcoming clubhouse, a fully-equipped fitness center, a pet-friendly environment, a picturesque picnic and barbecue area, a playground, and a sparkling swimming pool. At Harbour West, community care is our priority. Enjoy on-site management, maintenance services, a seamless home-buying process at our sales office, winter snow removal, beautifully landscaped grounds, and well-lit streets for your safety. Join our close-knit community with top-notch amenities in an unbeatable location, Harbour West. Contact us today for a private tour and make Harbour West your new home!

  26. 2025-02-06
    price $85,900 1076-char remark
    Show marketing remark (1076 chars)

    Experience the pinnacle of living at Harbour West! Indulge in popular restaurants, shops, and entertainment, all within arm's reach. Enjoy the renowned Lincoln Public Schools, including Southwest High School. Explore the great outdoors on hiking and biking trails like the Bison Trail, and enjoy lush greenery at Pioneer Park, Van Dorn Park, and Sawyer Snell Park. With easy access to U. S. Highway 77 and just three miles from Downtown Lincoln, you're always connected. Elevate your lifestyle with a welcoming clubhouse, a fully-equipped fitness center, a pet-friendly environment, a picturesque picnic and barbecue area, a playground, and a sparkling swimming pool. At Harbour West, community care is our priority. Enjoy on-site management, maintenance services, a seamless home-buying process at our sales office, winter snow removal, beautifully landscaped grounds, and well-lit streets for your safety. Join our close-knit community with top-notch amenities in an unbeatable location, Harbour West. Contact us today for a private tour and make Harbour West your new home!

  27. 2025-01-11
    price $84,900 1076-char remark
    Show marketing remark (1076 chars)

    Experience the pinnacle of living at Harbour West! Indulge in popular restaurants, shops, and entertainment, all within arm's reach. Enjoy the renowned Lincoln Public Schools, including Southwest High School. Explore the great outdoors on hiking and biking trails like the Bison Trail, and enjoy lush greenery at Pioneer Park, Van Dorn Park, and Sawyer Snell Park. With easy access to U. S. Highway 77 and just three miles from Downtown Lincoln, you're always connected. Elevate your lifestyle with a welcoming clubhouse, a fully-equipped fitness center, a pet-friendly environment, a picturesque picnic and barbecue area, a playground, and a sparkling swimming pool. At Harbour West, community care is our priority. Enjoy on-site management, maintenance services, a seamless home-buying process at our sales office, winter snow removal, beautifully landscaped grounds, and well-lit streets for your safety. Join our close-knit community with top-notch amenities in an unbeatable location, Harbour West. Contact us today for a private tour and make Harbour West your new home!

  28. 2025-01-09
    price $88,900 1076-char remark
    Show marketing remark (1076 chars)

    Experience the pinnacle of living at Harbour West! Indulge in popular restaurants, shops, and entertainment, all within arm's reach. Enjoy the renowned Lincoln Public Schools, including Southwest High School. Explore the great outdoors on hiking and biking trails like the Bison Trail, and enjoy lush greenery at Pioneer Park, Van Dorn Park, and Sawyer Snell Park. With easy access to U. S. Highway 77 and just three miles from Downtown Lincoln, you're always connected. Elevate your lifestyle with a welcoming clubhouse, a fully-equipped fitness center, a pet-friendly environment, a picturesque picnic and barbecue area, a playground, and a sparkling swimming pool. At Harbour West, community care is our priority. Enjoy on-site management, maintenance services, a seamless home-buying process at our sales office, winter snow removal, beautifully landscaped grounds, and well-lit streets for your safety. Join our close-knit community with top-notch amenities in an unbeatable location, Harbour West. Contact us today for a private tour and make Harbour West your new home!

  29. 2024-12-06
    price $84,900 1076-char remark
    Show marketing remark (1076 chars)

    Experience the pinnacle of living at Harbour West! Indulge in popular restaurants, shops, and entertainment, all within arm's reach. Enjoy the renowned Lincoln Public Schools, including Southwest High School. Explore the great outdoors on hiking and biking trails like the Bison Trail, and enjoy lush greenery at Pioneer Park, Van Dorn Park, and Sawyer Snell Park. With easy access to U. S. Highway 77 and just three miles from Downtown Lincoln, you're always connected. Elevate your lifestyle with a welcoming clubhouse, a fully-equipped fitness center, a pet-friendly environment, a picturesque picnic and barbecue area, a playground, and a sparkling swimming pool. At Harbour West, community care is our priority. Enjoy on-site management, maintenance services, a seamless home-buying process at our sales office, winter snow removal, beautifully landscaped grounds, and well-lit streets for your safety. Join our close-knit community with top-notch amenities in an unbeatable location, Harbour West. Contact us today for a private tour and make Harbour West your new home!

  30. 2024-12-06
    price $85,900 1076-char remark
    Show marketing remark (1076 chars)

    Experience the pinnacle of living at Harbour West! Indulge in popular restaurants, shops, and entertainment, all within arm's reach. Enjoy the renowned Lincoln Public Schools, including Southwest High School. Explore the great outdoors on hiking and biking trails like the Bison Trail, and enjoy lush greenery at Pioneer Park, Van Dorn Park, and Sawyer Snell Park. With easy access to U. S. Highway 77 and just three miles from Downtown Lincoln, you're always connected. Elevate your lifestyle with a welcoming clubhouse, a fully-equipped fitness center, a pet-friendly environment, a picturesque picnic and barbecue area, a playground, and a sparkling swimming pool. At Harbour West, community care is our priority. Enjoy on-site management, maintenance services, a seamless home-buying process at our sales office, winter snow removal, beautifully landscaped grounds, and well-lit streets for your safety. Join our close-knit community with top-notch amenities in an unbeatable location, Harbour West. Contact us today for a private tour and make Harbour West your new home!

  31. 2024-12-06
    price $84,900 1076-char remark
    Show marketing remark (1076 chars)

    Experience the pinnacle of living at Harbour West! Indulge in popular restaurants, shops, and entertainment, all within arm's reach. Enjoy the renowned Lincoln Public Schools, including Southwest High School. Explore the great outdoors on hiking and biking trails like the Bison Trail, and enjoy lush greenery at Pioneer Park, Van Dorn Park, and Sawyer Snell Park. With easy access to U. S. Highway 77 and just three miles from Downtown Lincoln, you're always connected. Elevate your lifestyle with a welcoming clubhouse, a fully-equipped fitness center, a pet-friendly environment, a picturesque picnic and barbecue area, a playground, and a sparkling swimming pool. At Harbour West, community care is our priority. Enjoy on-site management, maintenance services, a seamless home-buying process at our sales office, winter snow removal, beautifully landscaped grounds, and well-lit streets for your safety. Join our close-knit community with top-notch amenities in an unbeatable location, Harbour West. Contact us today for a private tour and make Harbour West your new home!

  32. 2024-11-08
    price $85,900 1076-char remark
    Show marketing remark (1076 chars)

    Experience the pinnacle of living at Harbour West! Indulge in popular restaurants, shops, and entertainment, all within arm's reach. Enjoy the renowned Lincoln Public Schools, including Southwest High School. Explore the great outdoors on hiking and biking trails like the Bison Trail, and enjoy lush greenery at Pioneer Park, Van Dorn Park, and Sawyer Snell Park. With easy access to U. S. Highway 77 and just three miles from Downtown Lincoln, you're always connected. Elevate your lifestyle with a welcoming clubhouse, a fully-equipped fitness center, a pet-friendly environment, a picturesque picnic and barbecue area, a playground, and a sparkling swimming pool. At Harbour West, community care is our priority. Enjoy on-site management, maintenance services, a seamless home-buying process at our sales office, winter snow removal, beautifully landscaped grounds, and well-lit streets for your safety. Join our close-knit community with top-notch amenities in an unbeatable location, Harbour West. Contact us today for a private tour and make Harbour West your new home!

  33. 2024-10-25
    listed $87,900 Active 1076-char remark
    Show marketing remark (1076 chars)

    Experience the pinnacle of living at Harbour West! Indulge in popular restaurants, shops, and entertainment, all within arm's reach. Enjoy the renowned Lincoln Public Schools, including Southwest High School. Explore the great outdoors on hiking and biking trails like the Bison Trail, and enjoy lush greenery at Pioneer Park, Van Dorn Park, and Sawyer Snell Park. With easy access to U. S. Highway 77 and just three miles from Downtown Lincoln, you're always connected. Elevate your lifestyle with a welcoming clubhouse, a fully-equipped fitness center, a pet-friendly environment, a picturesque picnic and barbecue area, a playground, and a sparkling swimming pool. At Harbour West, community care is our priority. Enjoy on-site management, maintenance services, a seamless home-buying process at our sales office, winter snow removal, beautifully landscaped grounds, and well-lit streets for your safety. Join our close-knit community with top-notch amenities in an unbeatable location, Harbour West. Contact us today for a private tour and make Harbour West your new home!

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥104°F today · 16 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
$18,184
− Mortgage interest
−$5,036
− Property taxes
−$1,348
− Insurance
−$450
− Repairs & maintenance
−$1,455
− Management
−$1,455
− Depreciation
−$2,615
Taxable income
$5,825
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,398
After-tax cash flow
$5,512/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.

Condition & rehab AI · 5 photos

Fair 45/100 Moderate rehab

This single-section mobile home requires moderate repairs to its exterior and paint, but is otherwise in good condition. A fresh coat of paint and siding repair would significantly boost its resale and rental value.

Repairs flagged

  • Major siding — Significant wear and tear
  • Major paint — Peeling paint on exterior

Value-add opportunities

  • Both paint exterior — Enhances curb appeal and value
  • Both repair siding — Improves structural integrity and appearance

Renovation cost estimate screening

Repair itemSeverityEst. cost
siding · Significant wear and tear Major $15,000–50,000
paint · Peeling paint on exterior Major $15,000–50,000
Total estimated repair cost · 2 items $30,000–100,000

Value-add ROI direction

  • Both paint exterior — Enhances curb appeal and value
  • Both repair siding — Improves structural integrity and appearance

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

District
Lincoln Public Schools
NCES district ID
3172840
Math proficiency
50% ▼ -6.00%
Reading proficiency
53% ▼ -3.00%
Median HH income
$50,273
Composite
44.05/100
National rank
#2880
State rank
#59 of 111 in NE

Livability — Lincoln

Score
85/100
State rank
#5
US rank
#545

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Lincoln, NE
County
Lancaster County · 291,509 people
City population
291,509
Metro
Lincoln, NE
Population (ZIP)
14,836
Household income
$77,597
Rent vs Own
27.9% rent · 72.1% own
Severe rent burden
366.0

Population outlook (Lancaster County) Hauer SSP2

Today (2025)
352,806 people
By 2030
377,899 · +7.1%
By 2040
428,582 · +21.5%
By 2050
483,103 · +36.9%
By 2075
632,390 · +79.2%
By 2100
759,513 · +115.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (71%)
Race & ethnicity
White 71% Hispanic / Latino 9% Two or more races 8% Black 8% Asian 3%
Hispanic origin (detail)
Mexican 7%
Common ancestry
Arab 4% Italian 2% Romanian 2%
Foreign-born
11% · Canada, Philippines, Vietnam
Languages at home
85% English-only · Spanish 5% Other Indo-European 4% Other Asian/Pacific 2%

Political lean MEDSL · Lancaster

2024 margin
Toss-up / Even · D 51.4% · R 47.1% · Other 1.5%
2008→2024 swing
-0.7pp no change · 2008: 5.0pp · 2024: 4.3pp
All cycles
2024: D+4.3 2020: D+7.8 2016: D+0.1 2012: R+1.0 2008: D+5.0

Not yet ingested

Civics

Market trends

HPI YoY
▼ -114.49%
Current HPI
247.8809
Rent YoY
▲ 2.38%
Metro
Lincoln, NE
State GDP YoY
▲ 0.68%
F500 in state
2

Industry mix (Fortune 500 HQ in NE)

Industry F500 HQs Revenue

Price history

+4.6% since first listed
19 events — show timeline
  • 2026-04-16 Price Changed $91,900 Zillow
  • 2026-02-19 Price Changed $86,900 Zillow
  • 2026-01-08 Price Changed $85,900 Zillow
  • 2025-12-30 Price Changed $86,900 Zillow
  • 2025-12-16 Price Changed $62,900 Zillow
  • 2025-11-12 Price Changed $75,900 Zillow
  • 2025-10-15 Price Changed $80,900 Zillow
  • 2025-07-24 Price Changed $75,900 Zillow
  • 2025-06-19 Price Changed $80,900 Zillow
  • 2025-04-10 Price Changed $82,900 Zillow
  • 2025-03-28 Price Changed $84,900 Zillow
  • 2025-02-06 Price Changed $85,900 Zillow
  • 2025-01-11 Price Changed $84,900 Zillow
  • 2025-01-09 Price Changed $88,900 Zillow
  • 2024-12-06 Price Changed $84,900 Zillow
  • 2024-12-06 Price Changed $85,900 Zillow
  • 2024-12-06 Price Changed $84,900 Zillow
  • 2024-11-08 Price Changed $85,900 Zillow
  • 2024-10-25 Listed $87,900 Zillow

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…