CashFlowRE
Sign in Sign up
115 S York Ave
B+ Composite 77.53
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
  • ARV discount +15.0/15.0
  • DSCR +10.0/10.0
  • 1% rule +9.0/10.0
  • 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

$69,500

115 S York Ave · York, NE 68467
1 bd · 1.0 ba · 618 sqft · SingleFamily public records · 48 Days on market
Built 1920 0.63 ac lot $112/sqft · 29% below area Est $98k · 29% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

INVESTOR & BUILDER ALERT — RARE OPPORTUNITY! Don’t miss your chance to own one of the few in-town . 66 acre lots available! This property is all about location, space, and potential — featuring no backyard neighbors, a peaceful creek and walking trail directly behind, and a charming city gazebo right across the street. The existing structure is NOT livable and is being sold as land only, making this the perfect blank canvas for your next build or investment project. Build your dream home Develop in a highly desirable setting Enjoy privacy + nature with in-town convenience Opportunities like this don’t come around often — secure it before someone else do

Key facts

  • Trail access
  • Stream access
  • Triple lot

Tags

TRIPLE LOTSTREAM ACCESSTRAIL ACCESSCLEARED AND READY FOR DEVELOPUTILITIES ALREADY PRESENT

Property features AI

Finance

  • Other: Living area reported as 618 square feet; Lot included in price

Exterior

  • Parking: No garage
  • Utilities: Public water; Electricity available / electric on property
  • Home design: Single family residence; Residential property; Not new / not a model; One-story (main floor living shown)
  • Construction: Built in 1920; Masonite exterior; Composition roof; Block foundation
  • Exterior features: City lot; Lot over 1/2 up to 1 acre; Lot dimensions approximately 150 x 220 x 150 x 148

Interior

  • Bedrooms: Master bedroom on the main floor
  • Bathrooms: 1 full bathroom (main level)
  • Heating & cooling: No fuel heating
  • Interior features: No fireplaces; No basement

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 1-bed/1.0-bath single-family listed at $70k.

Deal economics

  • At list price, monthly cash flow is $349 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($974 rent vs $70k).
  • Recommended offer: $67k (3.0% below list) — sets the bar for market timing.
  • Cap rate 12.3% 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: 74 active listings in the ZIP; 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 $481 of loan paydown is wiped out by about $2k 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 $19k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 48 days — a 3% lower offer ($67k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts 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 1920 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $67,415 (3.0% below list)

Questions for the listing agent

  1. It's been on market 48 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 1920 — 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. 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?
  5. 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.
  6. 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.
  7. 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
1.40%
Cap rate
12.32%
Cash-on-cash
21.52%
DSCR
1.96
GRM
5.9

CMA / ARV

ARV (median comp)
$98,222
List price
$69,500
Delta
-29.24%
Verdict
UNDERPRICED
Comps
12 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
14.1%
Equity multiple
1.56×
Total profit
$10,938
Equity at exit
$10,363
10-year hold
IRR
22.8%
Equity multiple
2.96×
Total profit
$38,050
Equity at exit
$6,009

Cash invested: $19,460 (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
74
Price-to-rent
5.9×

Monthly cashflow live

Estimated rent
$974 medium interval (Pro) →
Mortgage (P&I)
$364
Tax from tax record
$27 /mo · $327/yr
Insurance
$29
HOA
$0
Vacancy / Maint / Mgmt
$205
Net cashflow
$349

Break-even live

Break-even rent $533
Max offer price $69,500
Occupancy floor 59%

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
$17,375
Closing costs
$2,085
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 28 events

  1. 2026-06-18
    days on market $69,500 Active 48 DOM
  2. 2026-06-17
    days on market $69,500 Active 47 DOM
  3. 2026-06-16
    days on market $69,500 Active 46 DOM
  4. 2026-06-15
    days on market $69,500 Active 45 DOM
  5. 2026-06-13
    days on market $69,500 Active 43 DOM
  6. 2026-06-12
    days on market $69,500 Active 42 DOM
  7. 2026-06-09
    days on market $69,500 Active 39 DOM
  8. 2026-06-08
    days on market $69,500 Active 38 DOM
  9. 2026-06-07
    days on market $69,500 Active 37 DOM
  10. 2026-06-07
    days on market $69,500 Active 36 DOM
  11. 2026-06-04
    days on market $69,500 Active 33 DOM
  12. 2026-06-02
    days on market $69,500 Active 32 DOM
  13. 2026-06-01
    days on market $69,500 Active 31 DOM
  14. 2026-05-31
    days on market $69,500 Active 30 DOM
  15. 2026-05-19
    historical
  16. 2026-05-01
    listed $69,500 New 713-char remark
  17. 2026-04-03
    price $69,500
  18. 2025-11-26
    listed $79,000 New
  19. 2025-11-18
    historical
  20. 2025-10-06
    price $79,900
  21. 2025-09-29
    listed $86,000 New
  22. 2025-05-12
    soldstatus $76,000
  23. 2025-04-28
    soldstatus $49,000
  24. 2025-03-11
    historical
  25. 2025-01-27
    listed $70,000 New
  26. 2004-06-02
    soldstatus $17,000
  27. 2003-06-06
    soldstatus $15,500
  28. 1999-04-30
    soldstatus $16,000

ⓘ 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
$327 · $27/mo
Projected year-2 tax
$1,202 · $100/mo
Expected delta
+$875/yr (+$73/mo · 267.6%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌡 Heat 3/10 Moderate
  • 🫁 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
$11,690
− Mortgage interest
−$3,893
− Property taxes
−$327
− Insurance
−$348
− Repairs & maintenance
−$935
− Management
−$935
− Depreciation
−$2,022
Taxable income
$3,230
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$775
After-tax cash flow
$3,412/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

+334.4% since first listed
14 events — show timeline
  • 2026-05-19 Listing Removed GPRMLS
  • 2026-05-01 Listed $69,500 GPRMLS
  • 2026-04-03 Price Changed $69,500 GPRMLS
  • 2025-11-26 Listed $79,000 GPRMLS
  • 2025-11-18 Listing Removed GPRMLS
  • 2025-10-06 Price Changed $79,900 GPRMLS
  • 2025-09-29 Listed $86,000 GPRMLS
  • 2025-05-12 Sold (Public Records) $76,000 Public Records
  • 2025-04-28 Sold (Public Records) $49,000 Public Records
  • 2025-03-11 Listing Removed GPRMLS
  • 2025-01-27 Listed $70,000 GPRMLS
  • 2004-06-02 Sold (Public Records) $17,000 Public Records
  • 2003-06-06 Sold (Public Records) $15,500 Public Records
  • 1999-04-30 Sold (Public Records) $16,000 Public Records

Property tax history

+4.6%/yr

Latest (2025): $327 · +26.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…