CashFlowRE
Sign in Sign up
1531 N York Ave
B- Composite 67.8
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 +28.5/30.0
  • DSCR +10.0/10.0
  • 1% rule +8.3/10.0
  • 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

$85,000

1531 N York Ave · York, NE 68467
3 bd · 1.0 ba · 1,386 sqft · SingleFamily public records · 142 Days on market
Built 1900 9,000 sqft lot $61/sqft · 51% below area

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to this corner lot flip opportunity priced to reflect the work needed. This 3BD/1BA has a functional layout, three generously sized upstairs bedrooms, and a bonus room off the entry that functions as a non-conforming 4th — adding flexibility. Detached 2-stall garage, shed, and basement are all ready to go. This home is priced to sell!

Key facts

  • Kitchen
  • Laundry room
  • Living room

Tags

CORNER LOTBONUS ROOMLIVING ROOMDINING AREAKITCHENLAUNDRY ROOM

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/1.0-bath single-family listed at $85k.

Deal economics

  • At list price, monthly cash flow is $276 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $85k).
  • Recommended offer: $75k (12.0% below list) — sets the bar for market timing.
  • Cap rate 10.2% 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: 75 active listings in the ZIP; 5 comparable units currently listed for rent nearby; rentals lingering (median 45d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 100% of comp listings sitting > 30 days — soft ceiling on asking rent; 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 $588 of loan paydown is wiped out by about $3k 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 $24k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 142 days — a 12% lower offer ($75k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 5y ago; this cycle's ask has dropped $30k (26%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1900 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $74,800 (12.0% below list)

Questions for the listing agent

  1. It's been on market 142 days. Have you received any prior offers? Is the seller open to a 12% 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. 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. 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
1.33%
Cap rate
10.20%
Cash-on-cash
13.94%
DSCR
1.62
GRM
6.3

CMA / ARV

ARV (median comp)
$172,670
List price
$85,000
Delta
-50.77%
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
200 W 19th St 0.28mi 3/1.0 1,400 (+1%) 10mo $183,000 $131 77
1125 N Burlington Ave 0.39mi 3/1.0 1,400 (+1%) 6mo $130,000 $93 75
317 E 16th St 0.35mi 2/1.0 (-1) 1,304 (-6%) 1mo $155,000 $119 68
423 E 6th St 0.69mi 3/1.0 1,424 (+3%) 6mo $150,000 $105 58
6 N Circle Dr 0.53mi 3/1.5 1,432 (+3%) 12mo $224,000 $156 58
1730 N Main Ave 0.59mi 2/2.5 (-1) 1,370 (-1%) 6mo $369,300 $270 55
609 N Iowa Ave 0.68mi 3/1.0 1,415 (+2%) 12mo $176,400 $125 55
1309 N Blackburn Ave 0.69mi 3/1.0 1,324 (-4%) 7mo $155,000 $117 54
555 W 6th St 0.63mi 4/2.0 (+1) 1,424 (+3%) 10mo $143,600 $101 49
1114 N Burlington Ave 0.42mi 3/2.0 1,204 (-13%) 8mo $91,000 $76 48
620 E 19th St 0.61mi 4/2.0 (+1) 1,204 (-13%) 6mo $169,000 $140 36
632 W 7th St 0.57mi 2/1.0 (-1) 1,194 (-14%) 11mo $141,500 $119 36

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
4.2%
Equity multiple
1.16×
Total profit
$3,867
Equity at exit
$12,674
10-year hold
IRR
13.7%
Equity multiple
2.10×
Total profit
$26,183
Equity at exit
$7,349

Cash invested: $23,800 (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
75
Price-to-rent
6.3×

Monthly cashflow live

Estimated rent
$1,133 high interval (Pro) →
Mortgage (P&I)
$446
Tax from tax record
$138 /mo · $1,651/yr
Insurance
$35
HOA
$0
Vacancy / Maint / Mgmt
$238
Net cashflow
$276

Break-even live

Break-even rent $783
Max offer price $85,000
Occupancy floor 71%

Sensitivity live

Price -10% $325 -5% $300 +0% $276 +5% $252 +10% $228
Rent -10% $187 -5% $232 +0% $276 +5% $321 +10% $366
Rate -1.0pp $319 -0.5pp $298 base $276 +0.5pp $254 +1.0pp $232

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
$21,250
Closing costs
$2,550
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 5 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1315 N Iowa Ave York, NE 2.0 1.0 980 $1,200 $1.22 45d 1 0.39mi
1911 N Linden Ave Unit 09-612 York, NE 3.0 2.0 1345 $1,000 $0.74 45d 1 0.60mi
1201 S Hutchins Ave Unit 205 York, NE 3.0 1.0 996 $1,195 $1.20 45d 1 1.32mi
1201 S Hutchins Ave York, NE 2.0–3.0 1.0 905 $1,195 $1.32 45d 2 1.32mi
1241 S Hutchins Ave York, NE 2.0–3.0 1.0 905 $1,195 $1.32 45d 5 1.35mi

Listing history 27 events

  1. 2026-06-21
    days on market $85,000 Active 142 DOM
  2. 2026-06-21
    days on market $85,000 Active 141 DOM
  3. 2026-06-18
    days on market $85,000 Active 139 DOM
  4. 2026-06-17
    days on market $85,000 Active 138 DOM
  5. 2026-06-16
    days on market $85,000 Active 137 DOM
  6. 2026-06-15
    days on market $85,000 Active 136 DOM
  7. 2026-06-13
    days on market $85,000 Active 134 DOM
  8. 2026-06-12
    days on market $85,000 Active 133 DOM
  9. 2026-06-09
    days on market $85,000 Active 130 DOM
  10. 2026-06-08
    days on market $85,000 Active 129 DOM
  11. 2026-06-07
    days on market $85,000 Active 128 DOM
  12. 2026-06-07
    days on market $85,000 Active 127 DOM
  13. 2026-06-04
    days on market $85,000 Active 124 DOM
  14. 2026-06-02
    days on market $85,000 Active 123 DOM
  15. 2026-06-01
    days on market $85,000 Active 122 DOM
  16. 2026-05-31
    days on market $85,000 Active 121 DOM
  17. 2026-05-07
    price $85,000 350-char remark
    Show marketing remark (350 chars)

    Welcome to this corner lot flip opportunity priced to reflect the work needed. This 3BD/1BA has a functional layout, three generously sized upstairs bedrooms, and a bonus room off the entry that functions as a non-conforming 4th — adding flexibility. Detached 2-stall garage, shed, and basement are all ready to go. This home is priced to sell!

  18. 2026-04-09
    price $99,999 350-char remark
    Show marketing remark (350 chars)

    Welcome to this corner lot flip opportunity priced to reflect the work needed. This 3BD/1BA has a functional layout, three generously sized upstairs bedrooms, and a bonus room off the entry that functions as a non-conforming 4th — adding flexibility. Detached 2-stall garage, shed, and basement are all ready to go. This home is priced to sell!

  19. 2026-03-13
    price $105,000 350-char remark
    Show marketing remark (350 chars)

    Welcome to this corner lot flip opportunity priced to reflect the work needed. This 3BD/1BA has a functional layout, three generously sized upstairs bedrooms, and a bonus room off the entry that functions as a non-conforming 4th — adding flexibility. Detached 2-stall garage, shed, and basement are all ready to go. This home is priced to sell!

  20. 2026-02-11
    price $109,000 350-char remark
    Show marketing remark (350 chars)

    Welcome to this corner lot flip opportunity priced to reflect the work needed. This 3BD/1BA has a functional layout, three generously sized upstairs bedrooms, and a bonus room off the entry that functions as a non-conforming 4th — adding flexibility. Detached 2-stall garage, shed, and basement are all ready to go. This home is priced to sell!

  21. 2026-01-30
    listed $115,000 New 350-char remark
    Show marketing remark (350 chars)

    Welcome to this corner lot flip opportunity priced to reflect the work needed. This 3BD/1BA has a functional layout, three generously sized upstairs bedrooms, and a bonus room off the entry that functions as a non-conforming 4th — adding flexibility. Detached 2-stall garage, shed, and basement are all ready to go. This home is priced to sell!

  22. 2026-01-30
    historical
    Show marketing remark (350 chars)

    Welcome to this corner lot flip opportunity priced to reflect the work needed. This 3BD/1BA has a functional layout, three generously sized upstairs bedrooms, and a bonus room off the entry that functions as a non-conforming 4th — adding flexibility. Detached 2-stall garage, shed, and basement are all ready to go. This home is priced to sell!

  23. 2026-01-13
    price $119,000
  24. 2025-12-28
    listed $129,000 New
  25. 2021-08-06
    soldstatus $83,000
  26. 2021-08-05
    soldstatus $83,000
  27. 2021-06-24
    listed $79,900

ⓘ 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
$1,651 · $138/mo
Projected year-2 tax
$1,651 · $138/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 4/10 Moderate FEMA zone X (unshaded) · 24% 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
$13,597
− Mortgage interest
−$4,761
− Property taxes
−$1,651
− Insurance
−$425
− Repairs & maintenance
−$1,088
− Management
−$1,088
− Depreciation
−$2,473
Taxable income
$2,112
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$507
After-tax cash flow
$2,810/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

+6.4% since first listed
11 events — show timeline
  • 2026-05-07 Price Changed $85,000 GPRMLS
  • 2026-04-09 Price Changed $99,999 GPRMLS
  • 2026-03-13 Price Changed $105,000 GPRMLS
  • 2026-02-11 Price Changed $109,000 GPRMLS
  • 2026-01-30 Listing Removed GPRMLS
  • 2026-01-30 Listed $115,000 GPRMLS
  • 2026-01-13 Price Changed $119,000 GPRMLS
  • 2025-12-28 Listed $129,000 GPRMLS
  • 2021-08-06 Sold (Public Records) $83,000 Public Records
  • 2021-08-05 Sold (MLS) $83,000 GPRMLS
  • 2021-06-24 Listed $79,900 GPRMLS

Property tax history

+56.1%/yr

Latest (2025): $1,651 · +41.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…