CashFlowRE
Sign in Sign up
1208 W 6th St
B- Composite 69.83
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
  • Livability +4.0/5.0
  • Schools +3.4/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$50,000

1208 W 6th St · Hastings, NE 68901
2 bd · 1.0 ba · 902 sqft · SingleFamily public records · 43 Days on market
Built 1925 $55/sqft · 34% below area

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

ONLINE ONLY REAL ESTATE AUCTION - (LIST PRICE IS SUGGESTED/OPENING BID ONLY, FINAL PRICE WILL BE DETERMINED ON THE AUCTION) 1208 W 6th St - Hastings, NE ONLINE ONLY REAL ESTATE AUCTION PROPERTY SHOWN BY APPT ONLY! This well-kept, smaller home offers comfort, functionality, and great potential. Featuring a nicely landscaped yard, the property provides attractive curb appeal with manageable outdoor space. The main floor includes a cozy living room, eat-in kitchen, two bedrooms, and a full bathroom, making for an efficient and practical layout. The home has been well maintained and is move-in ready, with opportunity for personalization. A full, unfinished basement offers excellent additional space with a laundry area, utilities, and ample storage—perfect for future finishing or continued use as-is. 2025 Taxes: $1827.43 Legal Description: 1506.00-BEG SW COR SE1/4 E69' E3 N4' W72' S64' TO BEG BLK 1 MCINTYRES ADD Year Built: 1925 Lot Size - 3965 SQ FT. SQ FT - Main Level of Home - 902. Basement - 902. TOTAL SQ FT 1804. Online Only Real Estate Auction Terms: By you bidding on this online only real estate auction, you agree to all terms of the auction, and agree to sign the real estate purchase agreement with in 24 hours of this auction closing. A 10% Buyers Premium will be added to the sales price. (for example - if you bid $5,000 the total contract price will be $5,500.) A payment to equal 10% of the purchase price will be due with in 24 hours of the auction closing, at that time additional agreements will be signed. The balance will be due by cash or certified funds on or before June 30, 2026. Property will be sold subject to sellers confirmation. Property is being sold AS-IS WHERE IS. Possession will be given at closing. This sale is not contingent upon the purchaser's ability to secure financing. Please consult your loan agency prior to the sale. The cost of the title insurance and closing fee will be split between the buyer and seller equally. Listing Brokerage and their agents are agents representing the seller in this transaction.

Key facts

  • Cozy living room
  • Laundry area
  • Landscaped yard

Tags

LANDSCAPED YARDCURB APPEALCOZY LIVING ROOMEAT-IN KITCHENLAUNDRY AREAAMPLE STORAGE

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 $50k.

Deal economics

  • At list price, monthly cash flow is $674 ($8k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $50k).
  • Recommended offer: $48k (3.0% below list) — sets the bar for market timing.
  • Cap rate 22.5% vs local median 4.4% in Hastings — 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 79/100 on livability (#41 in NE, #2,188 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: crime C-, amenities D-, commute F.
  • Hastings Public Schools (town): math 38% / reading 42% proficiency, ranked #96 of 111 in NE (top 86%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 191 active listings in the ZIP; 217 units permitted in Adams County in 2024 (132 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $346 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $14k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 43 days — a 3% lower offer ($48k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1925 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $48,500 (3.0% below list)

Questions for the listing agent

  1. It's been on market 43 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 1925 — 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. 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
2.68%
Cap rate
22.48%
Cash-on-cash
57.81%
DSCR
3.57
GRM
3.1

CMA / ARV

ARV (median comp)
$150,713
List price
$50,000
Delta
-66.82%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 7 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
738 N Bellevue Ave 0.21mi 2/1.0 900 (-0%) 13mo $90,000 $100 79
308 S Garfield Ave 0.56mi 2/1.0 910 (+1%) 3mo $95,000 $104 70
811 N Briggs Ave 0.21mi 2/1.0 790 (-12%) 2mo $152,000 $192 68
1619 Boyce St 0.42mi 3/1.0 (+1) 936 (+4%) 8mo $150,000 $160 62
217 W 4th St 0.71mi 3/2.0 (+1) 919 (+2%) 3mo $150,000 $163 52
912 Williams Ave 0.35mi 2/2.0 832 (-8%) 23mo $194,500 $234 47
410 S Lexington Ave 0.65mi 1/1.0 (-1) 947 (+5%) 19mo $142,000 $150 41

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
56.4%
Equity multiple
3.49×
Total profit
$34,897
Equity at exit
$7,455
10-year hold
IRR
61.3%
Equity multiple
7.13×
Total profit
$85,880
Equity at exit
$4,323

Cash invested: $14,000 (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 68901

Active inventory
191
Price-to-rent
3.1×

Monthly cashflow live

Estimated rent
$1,342 medium interval (Pro) →
Mortgage (P&I)
$262
Tax from tax record
$103 /mo · $1,233/yr
Insurance
$21
HOA
$0
Vacancy / Maint / Mgmt
$282
Net cashflow
$674

Break-even live

Break-even rent $488
Max offer price $50,000
Occupancy floor 45%

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
$12,500
Closing costs
$1,500
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 2 events

  1. 2026-05-19
    status Pending 2079-char remark
    Show marketing remark (2079 chars)

    ONLINE ONLY REAL ESTATE AUCTION - (LIST PRICE IS SUGGESTED/OPENING BID ONLY, FINAL PRICE WILL BE DETERMINED ON THE AUCTION) 1208 W 6th St - Hastings, NE ONLINE ONLY REAL ESTATE AUCTION PROPERTY SHOWN BY APPT ONLY! This well-kept, smaller home offers comfort, functionality, and great potential. Featuring a nicely landscaped yard, the property provides attractive curb appeal with manageable outdoor space. The main floor includes a cozy living room, eat-in kitchen, two bedrooms, and a full bathroom, making for an efficient and practical layout. The home has been well maintained and is move-in ready, with opportunity for personalization. A full, unfinished basement offers excellent additional space with a laundry area, utilities, and ample storage—perfect for future finishing or continued use as-is. 2025 Taxes: $1827.43 Legal Description: 1506.00-BEG SW COR SE1/4 E69' E3 N4' W72' S64' TO BEG BLK 1 MCINTYRES ADD Year Built: 1925 Lot Size - 3965 SQ FT. SQ FT - Main Level of Home - 902. Basement - 902. TOTAL SQ FT 1804. Online Only Real Estate Auction Terms: By you bidding on this online only real estate auction, you agree to all terms of the auction, and agree to sign the real estate purchase agreement with in 24 hours of this auction closing. A 10% Buyers Premium will be added to the sales price. (for example - if you bid $5,000 the total contract price will be $5,500.) A payment to equal 10% of the purchase price will be due with in 24 hours of the auction closing, at that time additional agreements will be signed. The balance will be due by cash or certified funds on or before June 30, 2026. Property will be sold subject to sellers confirmation. Property is being sold AS-IS WHERE IS. Possession will be given at closing. This sale is not contingent upon the purchaser's ability to secure financing. Please consult your loan agency prior to the sale. The cost of the title insurance and closing fee will be split between the buyer and seller equally. Listing Brokerage and their agents are agents representing the seller in this transaction.

  2. 2026-03-25
    listed $50,000 Active 2079-char remark
    Show marketing remark (2079 chars)

    ONLINE ONLY REAL ESTATE AUCTION - (LIST PRICE IS SUGGESTED/OPENING BID ONLY, FINAL PRICE WILL BE DETERMINED ON THE AUCTION) 1208 W 6th St - Hastings, NE ONLINE ONLY REAL ESTATE AUCTION PROPERTY SHOWN BY APPT ONLY! This well-kept, smaller home offers comfort, functionality, and great potential. Featuring a nicely landscaped yard, the property provides attractive curb appeal with manageable outdoor space. The main floor includes a cozy living room, eat-in kitchen, two bedrooms, and a full bathroom, making for an efficient and practical layout. The home has been well maintained and is move-in ready, with opportunity for personalization. A full, unfinished basement offers excellent additional space with a laundry area, utilities, and ample storage—perfect for future finishing or continued use as-is. 2025 Taxes: $1827.43 Legal Description: 1506.00-BEG SW COR SE1/4 E69' E3 N4' W72' S64' TO BEG BLK 1 MCINTYRES ADD Year Built: 1925 Lot Size - 3965 SQ FT. SQ FT - Main Level of Home - 902. Basement - 902. TOTAL SQ FT 1804. Online Only Real Estate Auction Terms: By you bidding on this online only real estate auction, you agree to all terms of the auction, and agree to sign the real estate purchase agreement with in 24 hours of this auction closing. A 10% Buyers Premium will be added to the sales price. (for example - if you bid $5,000 the total contract price will be $5,500.) A payment to equal 10% of the purchase price will be due with in 24 hours of the auction closing, at that time additional agreements will be signed. The balance will be due by cash or certified funds on or before June 30, 2026. Property will be sold subject to sellers confirmation. Property is being sold AS-IS WHERE IS. Possession will be given at closing. This sale is not contingent upon the purchaser's ability to secure financing. Please consult your loan agency prior to the sale. The cost of the title insurance and closing fee will be split between the buyer and seller equally. Listing Brokerage and their agents are agents representing the seller in this transaction.

ⓘ 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
$1,233 · $103/mo
Projected year-2 tax
$1,233 · $103/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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 ≥101°F today · 17 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
$16,104
− Mortgage interest
−$2,801
− Property taxes
−$1,233
− Insurance
−$250
− Repairs & maintenance
−$1,288
− Management
−$1,288
− Depreciation
−$1,455
Taxable income
$7,789
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,869
After-tax cash flow
$6,224/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
Hastings Public Schools
NCES district ID
3171580
Math proficiency
38% ▼ -8.00%
Reading proficiency
42% ▼ -4.00%
Median HH income
$42,942
Composite
33.81/100
National rank
#5363
State rank
#96 of 111 in NE

Livability — Hastings

Score
79/100
State rank
#41
US rank
#2188

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Hastings, NE
City population
26,208
Population (ZIP)
26,208

Population outlook (Adams County) Hauer SSP2

Today (2025)
31,965 people
By 2030
32,079 · +0.4%
By 2040
31,999 · +0.1%
By 2050
31,586 · -1.2%
By 2075
30,856 · -3.5%
By 2100
29,948 · -6.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (81%)
Race & ethnicity
White 81% Hispanic / Latino 14% Two or more races 8% Black 1% Asian 1%
Hispanic origin (detail)
Mexican 9% Cuban 1%
Common ancestry
Lithuanian 2% Romanian 2% Italian 2%
Foreign-born
7% · Canada, Vietnam
Languages at home
89% English-only · Spanish 9% Vietnamese 1%

Political lean MEDSL · Adams

2024 margin
Solid R (+41.6) · D 28.5% · R 70.2% · Other 1.3%
2008→2024 swing
-14.6pp toward R · 2008: -27.0pp · 2024: -41.6pp
All cycles
2024: R+41.6 2020: R+40.1 2016: R+45.0 2012: R+34.1 2008: R+27.0

Not yet ingested

Civics

Market trends

HPI YoY
▼ -255.77%
Current HPI
232.0444
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

2 events — show timeline
  • 2026-05-19 Pending GMNMLS
  • 2026-03-25 Listed $50,000 GMNMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…