CashFlowRE
Sign in Sign up
1219 Park Ave
C Composite 56.74
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 +21.1/30.0
  • ARV discount +10.4/15.0
  • DSCR +6.7/10.0
  • 1% rule +4.9/10.0
  • Livability +3.9/5.0
  • Schools +3.8/10.0
  • Rent growth +3.3/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$169,900

1219 Park Ave · Norfolk, NE 68701
3 bd · 2.0 ba · 1,224 sqft · SingleFamily public records · 105 Days on market
Built 1912 $139/sqft · 6% below area Est $182k · 6% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to this centrally located 3-bedroom, 1-bath home offering comfort, convenience, and plenty of space to enjoy! Inside, you’ll find a functional layout with bright living spaces and room to make it your own. The unfinished partial basement provides excellent storage and storm shelter as well as a laundry room Step outside and fall in love with the huge fenced-in yard perfect for pets, entertaining, gardening, or simply enjoying Nebraska evenings. With its prime central location in Norfolk, you’ll be close to schools, parks, shopping, and everyday amenities. Whether you’re a first-time buyer, downsizing, or looking for an investment opportunity, this home has so much potential!

Key facts

  • Huge fenced-in yard
  • Functional layout
  • Built 1912

Tags

FUNCTIONAL LAYOUTUNFINISHED PARTIAL BASEMENTHUGE FENCED-IN YARDPRIME CENTRAL LOCATION

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 $170k.

Deal economics

  • At list price, monthly cash flow is $243 ($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 $169k (0.6% below list).
  • Recommended offer: $155k (9.0% below list) — sets the bar for market timing.
  • Cap rate 8.0% 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.
  • Market conditions: Rents rising (+3.3%/yr); 230 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 75% of comp listings sitting > 30 days — soft ceiling on asking rent; 270 units permitted in Madison County in 2024 (196 in 5+ unit buildings).
  • This rent runs 32% of the median local income ($63k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

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 105 days — a 9% lower offer ($155k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 7y ago; this cycle's ask has dropped $15k (8%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $115k; 48% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1912 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $154,609 (9.0% below list)

Questions for the listing agent

  1. It's been on market 105 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Built in 1912 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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 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?
  6. 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.
  7. 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.
  8. 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
0.99%
Cap rate
8.01%
Cash-on-cash
6.13%
DSCR
1.27
GRM
8.4

CMA / ARV

ARV (median comp)
$181,630
List price
$169,900
Delta
-6.46%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1313 Park Ave 0.14mi 3/2.0 1,209 (-1%) 6mo $192,000 $159 86
212 13th St 0.15mi 3/2.0 1,092 (-11%) 0mo $117,450 $108 75
1210 Taylor Ave 0.12mi 3/3.0 1,326 (+8%) 13mo $192,900 $145 66
1225 Taylor Ave 0.14mi 2/2.0 (-1) 1,054 (-14%) 1mo $162,567 $154 64
2002 Sunset Ave 0.59mi 2/2.0 (-1) 1,232 (+1%) 7mo $234,000 $190 60
602 7th St 0.43mi 2/1.0 (-1) 1,144 (-6%) 11mo $190,000 $166 51
2102 Sunset Ave 0.65mi 3/2.0 1,092 (-11%) 6mo $228,500 $209 46
202 17 St 0.43mi 3/1.0 1,362 (+11%) 13mo $165,000 $121 46
1403 Pasewalk Ave 0.32mi 3/1.0 1,396 (+14%) 14mo $220,000 $158 46
1407 Elm 0.69mi 2/1.0 (-1) 1,188 (-3%) 12mo $214,900 $181 44
603 4th St 0.71mi 3/1.0 1,355 (+11%) 8mo $184,000 $136 39
406 Skyview Cir 0.64mi 2/2.0 (-1) 1,398 (+14%) 8mo $355,000 $254 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 · 3.31% rent growth · sell at horizon

5-year hold
IRR
-6.5%
Equity multiple
0.76×
Total profit
$-11,554
Equity at exit
$25,333
10-year hold
IRR
3.4%
Equity multiple
1.25×
Total profit
$11,940
Equity at exit
$14,690

Cash invested: $47,572 (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
8.4×

Monthly cashflow live

Estimated rent
$1,688 medium interval (Pro) →
Mortgage (P&I)
$891
Tax from tax record
$129 /mo · $1,545/yr
Insurance
$71
HOA
$0
Vacancy / Maint / Mgmt
$354
Net cashflow
$243

Break-even live

Break-even rent $1,380
Max offer price $169,900
Occupancy floor 81%

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
$42,475
Closing costs
$5,097
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 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1208 Koenigstein Ave Norfolk, NE 3.0 1.5 1140 $2,200 $1.93 43d 1 0.36mi
1805 Parker Cir Norfolk, NE 2.0 1.0 700 $1,095 $1.56 43d 1 0.57mi
1401 Lakewood Dr Norfolk, NE 2.0–3.0 1.0–1.5 937 $1,345 $1.43 23d 2 1.40mi
901 Syracuse Ave Norfolk, NE 2.0 1.0 1000 $1,095 $1.09 43d 1 1.46mi

Listing history 17 events

  1. 2026-06-12
    statusdays on market $169,900 Pending 105 DOM
  2. 2026-06-09
    days on market $169,900 Active 104 DOM
  3. 2026-06-08
    days on market $169,900 Active 103 DOM
  4. 2026-06-07
    days on market $169,900 Active 102 DOM
  5. 2026-06-05
    days on market $169,900 Active 99 DOM
  6. 2026-06-03
    days on market $169,900 Active 98 DOM
  7. 2026-06-02
    days on market $169,900 Active 97 DOM
  8. 2026-06-01
    days on market $169,900 Active 96 DOM
  9. 2026-05-31
    days on market $169,900 Active 95 DOM
  10. 2026-05-30
    days on market $169,900 Active 94 DOM
  11. 2026-05-12
    price $174,900 709-char remark
    Show marketing remark (709 chars)

    Welcome to this centrally located 3-bedroom, 1-bath home offering comfort, convenience, and plenty of space to enjoy! Inside, you’ll find a functional layout with bright living spaces and room to make it your own. The unfinished partial basement provides excellent storage and storm shelter as well as a laundry room Step outside and fall in love with the huge fenced-in yard perfect for pets, entertaining, gardening, or simply enjoying Nebraska evenings. With its prime central location in Norfolk, you’ll be close to schools, parks, shopping, and everyday amenities. Whether you’re a first-time buyer, downsizing, or looking for an investment opportunity, this home has so much potential!

  12. 2026-05-01
    price $179,900 709-char remark
    Show marketing remark (709 chars)

    Welcome to this centrally located 3-bedroom, 1-bath home offering comfort, convenience, and plenty of space to enjoy! Inside, you’ll find a functional layout with bright living spaces and room to make it your own. The unfinished partial basement provides excellent storage and storm shelter as well as a laundry room Step outside and fall in love with the huge fenced-in yard perfect for pets, entertaining, gardening, or simply enjoying Nebraska evenings. With its prime central location in Norfolk, you’ll be close to schools, parks, shopping, and everyday amenities. Whether you’re a first-time buyer, downsizing, or looking for an investment opportunity, this home has so much potential!

  13. 2026-02-25
    listed $185,000 Active 709-char remark
    Show marketing remark (709 chars)

    Welcome to this centrally located 3-bedroom, 1-bath home offering comfort, convenience, and plenty of space to enjoy! Inside, you’ll find a functional layout with bright living spaces and room to make it your own. The unfinished partial basement provides excellent storage and storm shelter as well as a laundry room Step outside and fall in love with the huge fenced-in yard perfect for pets, entertaining, gardening, or simply enjoying Nebraska evenings. With its prime central location in Norfolk, you’ll be close to schools, parks, shopping, and everyday amenities. Whether you’re a first-time buyer, downsizing, or looking for an investment opportunity, this home has so much potential!

  14. 2019-04-12
    soldstatus $115,000
  15. 2019-04-11
    soldstatus $115,000 315-char remark
    Show marketing remark (315 chars)

    Don't miss out on this one! House sits on a large corner lot so you have lots of green space. Main floor has been opened up between the kitchen and living room. One bedroom on the main level and 2 upstairs. Full basement with plenty of storage. All kitchen appliances stay. Make an appointment to see this one soon!

  16. 2019-02-19
    listed $115,000 315-char remark
    Show marketing remark (315 chars)

    Don't miss out on this one! House sits on a large corner lot so you have lots of green space. Main floor has been opened up between the kitchen and living room. One bedroom on the main level and 2 upstairs. Full basement with plenty of storage. All kitchen appliances stay. Make an appointment to see this one soon!

  17. 2015-07-22
    soldstatus $79,000

ⓘ 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
$1,545 · $129/mo
Projected year-2 tax
$2,939 · $245/mo
Expected delta
+$1,394/yr (+$116/mo · 90.2%)

ⓘ 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 2/10 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
$20,256
− Mortgage interest
−$9,517
− Property taxes
−$1,545
− Insurance
−$850
− Repairs & maintenance
−$1,620
− Management
−$1,620
− Depreciation
−$4,943
Taxable income
$160
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$39
After-tax cash flow
$2,877/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

+121.4% since first listed
7 events — show timeline
  • 2026-05-12 Price Changed $174,900 NNEMLS
  • 2026-05-01 Price Changed $179,900 NNEMLS
  • 2026-02-25 Listed $185,000 NNEMLS
  • 2019-04-12 Sold (Public Records) $115,000 Public Records
  • 2019-04-11 Sold (MLS) $115,000 NNEMLS
  • 2019-02-19 Listed $115,000 NNEMLS
  • 2015-07-22 Sold (Public Records) $79,000 Public Records

Property tax history

+3.4%/yr

Latest (2025): $1,545 · +0.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…