CashFlowRE
Sign in Sign up
57390 719 Rd 🔨 Auction
C- Composite 50.62
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 +15.0/30.0
  • ARV discount +7.5/15.0
  • 1% rule +5.0/10.0
  • DSCR +5.0/10.0
  • Appreciation +5.0/10.0
  • Schools +4.9/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$1

57390 719 Rd · Jansen, NE 68377
1 bd · 1.5 ba · 1,344 sqft · SingleFamily public records · 12 Days on market
Built 1935 20 ac lot

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

Listing remarks MLS

LIVE AUCTION Friday, May 1st, 2026 at 1:30 PM at the acreage. Online bidding is available at bidschultis.com.

Key facts

  • 19.93 acre lot
  • Garage
  • Built 1935

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🔨 Auction listing. The $1 list price is a nominal opening bid, not a real ask — every metric below is computed on the estimated value $1 (ARV from comps), not the list price.

What this means for you Summary

Snapshot

  • This is a 1-bed/1.5-bath single-family listed at $1.

Deal economics

  • At list price, monthly cash flow is $789 ($9k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($999 rent vs $1).

Location & tenants

  • Location reads 65/100 on livability (#333 in NE) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime A-; Watch: health & safety C-, schools D-, amenities F.
  • Tri County Public Schools (rural): math 56% / reading 58% proficiency, ranked #28 of 111 in NE (top 25%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: 3 active listings in the ZIP; 9 units permitted in Jefferson County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Jefferson County population projected to shrink 6% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (3.0% appreciation + 3.0% rent growth), your $0 cash investment doubles in ~1 year — after that, you're playing with house money.

Negotiation context

  • Only 12 days on market — expect competitive offers; lowballing is unlikely to land.
  • 4 sale attempts since 4y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.

Risks & watch-outs

  • Watch-outs: built in 1935 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: moderate wildfire risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $1

Questions for the listing agent

  1. Built in 1935 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  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
99871.00%
Cap rate
946775.08%
Cash-on-cash
3381317.10%
DSCR
150450.58
GRM
0.0

CMA / ARV

No comps found within radius.

Projected returns pro-forma

3.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
Equity multiple
179520.15×
Total profit
$50,265
Equity at exit
$0
10-year hold
IRR
Equity multiple
387632.65×
Total profit
$108,537
Equity at exit
$1

Cash invested: $0 (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 68377

Active inventory
3

Monthly cashflow live

Estimated rent
$999 medium interval (Pro) →
Mortgage (P&I)
$0
Tax est. 1.5%
$0 /mo · $0/yr
Insurance
$0
HOA
$0
Vacancy / Maint / Mgmt
$210
Net cashflow
$789

Break-even live

Break-even rent
Max offer price $1
Occupancy floor 16%

Sensitivity live

Price -10% $789 -5% $789 +0% $789 +5% $789 +10% $789
Rent -10% $710 -5% $750 +0% $789 +5% $828 +10% $868
Rate -1.0pp $789 -0.5pp $789 base $789 +0.5pp $789 +1.0pp $789

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
$0
Closing costs
$0
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 17 events

  1. 2026-05-03
    status Pending 110-char remark
    Show marketing remark (110 chars)

    LIVE AUCTION Friday, May 1st, 2026 at 1:30 PM at the acreage. Online bidding is available at bidschultis.com.

  2. 2026-04-21
    historical
  3. 2026-04-01
    listed $1 New 110-char remark
    Show marketing remark (110 chars)

    LIVE AUCTION Friday, May 1st, 2026 at 1:30 PM at the acreage. Online bidding is available at bidschultis.com.

  4. 2026-04-01
    listed $1
    Show marketing remark (110 chars)

    LIVE AUCTION Friday, May 1st, 2026 at 1:30 PM at the acreage. Online bidding is available at bidschultis.com.

  5. 2024-10-24
    status Pending
  6. 2024-10-24
    historical
  7. 2024-09-11
    price $255,000
  8. 2024-08-30
    listed $270,000 New
  9. 2022-10-07
    soldstatus $189,967 Sold
  10. 2022-09-22
    soldstatus $189,967
  11. 2022-08-02
    status Pending
  12. 2022-08-01
    price $210,000
  13. 2022-07-18
    price $224,900
  14. 2022-07-16
    price $235,000
  15. 2022-07-14
    price $245,000
  16. 2022-07-05
    listed $255,000 Active - New
  17. 2016-02-23
    soldstatus $110,000

ⓘ 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 5/10 Major
  • 🌡 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
$11,985
− Mortgage interest
−$0
− Property taxes
−$0
− Insurance
−$0
− Repairs & maintenance
−$959
− Management
−$959
− Depreciation
−$0
Taxable income
$10,067
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,416
After-tax cash flow
$7,052/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
Tri County Public Schools
NCES district ID
3105970
Math proficiency
56% ▲ 6.00%
Reading proficiency
58% ▲ 8.00%
Median HH income
$51,517
Composite
48.73/100
National rank
#2098
State rank
#28 of 111 in NE

Livability — Jansen

Score
65/100
State rank
#333
US rank
#12511

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
346

Population outlook (Jefferson County) Hauer SSP2

Today (2025)
6,961 people
By 2030
6,831 · -1.9%
By 2040
6,590 · -5.3%
By 2050
6,510 · -6.5%
By 2075
6,831 · -1.9%
By 2100
7,072 · +1.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (96%)
Race & ethnicity
White 96% Hispanic / Latino 2% Two or more races 2%
Common ancestry
Iranian 1% Hungarian 1% Romanian 1%
Foreign-born
1% · Canada
Languages at home
98% English-only · Spanish 2%

Political lean MEDSL · Jefferson

2024 margin
Solid R (+45.3) · D 26.7% · R 72.0% · Other 1.4%
2008→2024 swing
-29.6pp toward R · 2008: -15.8pp · 2024: -45.3pp
All cycles
2024: R+45.3 2020: R+42.9 2016: R+45.4 2012: R+28.4 2008: R+15.8

Not yet ingested

Civics

Market trends

HPI YoY
Current HPI
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

+131.8% since first listed
17 events — show timeline
  • 2026-05-03 Pending GPRMLS
  • 2026-04-21 Listing Removed GPRMLS
  • 2026-04-01 Listed $1 GPRMLS
  • 2026-04-01 Listed $1 GPRMLS
  • 2024-10-24 Pending GPRMLS
  • 2024-10-24 Listing Removed GPRMLS
  • 2024-09-11 Price Changed $255,000 GPRMLS
  • 2024-08-30 Listed $270,000 GPRMLS
  • 2022-10-07 Sold (MLS) $189,967 GPRMLS
  • 2022-09-22 Sold (Public Records) $189,967 Public Records
  • 2022-08-02 Pending GPRMLS
  • 2022-08-01 Price Changed $210,000 GPRMLS
  • 2022-07-18 Price Changed $224,900 GPRMLS
  • 2022-07-16 Price Changed $235,000 GPRMLS
  • 2022-07-14 Price Changed $245,000 GPRMLS
  • 2022-07-05 Listed $255,000 GPRMLS
  • 2016-02-23 Sold (Public Records) $110,000 Public Records

Property tax history

+17.5%/yr

Latest (2025): $2,142 · +19.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…