CashFlowRE
Sign in Sign up
5443 Pioneers Blvd
F Composite 32.42
Why this score? — see what drove the F 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).

  • ARV discount +12.4/15.0
  • Cash flow +5.0/30.0
  • Schools +4.4/10.0
  • Livability +4.2/5.0
  • Rent growth +3.4/5.0
  • Condition / age +2.5/5.0
  • 1% rule +0.4/10.0
  • DSCR +0.0/10.0
  • Appreciation +0.0/10.0

$210,000

5443 Pioneers Blvd · Lincoln, NE 68506
2 bd · 1.0 ba · 1,104 sqft · SingleFamily public records · 16 Days on market
Built 1920 0.25 ac lot $190/sqft · 11% below area Est $236k · 11% under

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

Listing remarks

This 1.5 story home has a warm, easygoing feel and a great setup on a larger lot. Enjoy the updated finishes in this 4 bed, 2 bath home. Outside you'll find an extra large fenced yard with plenty of room to play or garden. The oversized one stall detached garage is perfect for storage or projects, and the alley access gives you lots of options. Check out this perfect home today!

Key facts

  • Alley access
  • 0.25 acre lot
  • Garage

Tags

EXTRA LARGE FENCED YARDALLEY ACCESS

Property features AI

Exterior

  • Parking: Detached garage (1 covered space, 1 total parking space)
  • Utilities: Public water; Public sewer
  • Home design: Single family residence; One and one half levels; Built in 1920; Not new / not a model
  • Construction: Block foundation
  • Exterior features: Patio; Wood full fencing; Lot over 1/4 up to 1/2 acre (approx. 0.25 acres, dimensions 87 x 126)

Interior

  • Bedrooms: Master bedroom on the main floor; Second bedroom on the main floor; Two additional bedrooms on the second floor
  • Bathrooms: Two bathrooms total (one full bath and one 3/4 bath)
  • Heating & cooling: Natural gas forced air heating; Central air conditioning
  • Interior features: Unfinished basement; No fireplaces

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 $210k.

Deal economics

  • At list price, monthly cash flow is $-493 ($-6k/yr) — negative.
  • To cash-flow at today's rent, offer at most $123k (41.4% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $114k (45.9% below list).
  • Recommended offer: $114k (45.9% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 85/100 on livability (#5 in NE, #545 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, cost of living A+, housing A+; Watch: crime D+.
  • Lincoln Public Schools (urban): math 50% / reading 53% proficiency, ranked #59 of 111 in NE (top 53%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Zeman Elementary School (math 49% / reading 58%, grade C, #196 of 502 statewide, top 39%, 442 students, 42% FRL); Pound Middle School (math 60% / reading 59%, grade B, #18 of 128 statewide, top 15%, 727 students, 39% FRL); Lincoln Southeast High School (math 51% / reading 52%, grade D+, #105 of 261 statewide, top 40%, 1,929 students, 16% FRL) — zoned schools at 33% FRL track the district average.
  • Market conditions: Rents rising (+3.7%/yr); 156 active listings in the ZIP; 8 comparable units currently listed for rent nearby; rentals lingering (median 46d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 50% of comp listings sitting > 30 days — soft ceiling on asking rent; 1,940 units permitted in Lancaster County in 2024 (895 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $6k of value loss. Plan a longer hold.
  • Lancaster County population projected at +37% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 16 days — a 2% lower offer ($207k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 5y 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 1920 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $113,593 (45.9% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  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. Crime grade is D in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  6. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  7. 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.
  8. 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.
  9. 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
0.54%
Cap rate
3.48%
Cash-on-cash
-10.06%
DSCR
0.55
GRM
15.4

CMA / ARV

ARV (median comp)
$235,739
List price
$210,000
Delta
-4.56%
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
5517 Pioneers Blvd 0.03mi 3/1.5 (+1) 1,150 (+4%) 1mo $200,000 $174 84
4301 S 54th St 0.07mi 2/1.0 986 (-11%) 2mo $220,000 $223 77
5531 Locust St 0.08mi 2/1.5 1,232 (+12%) 5mo $225,251 $183 71
4718 Stockwell St 0.63mi 2/1.0 1,144 (+4%) 0mo $190,000 $166 64
5119 Prescott Ave 0.32mi 2/2.0 976 (-12%) 6mo $144,000 $148 57
3831 S 57 St 0.31mi 2/1.0 954 (-14%) 8mo $229,000 $240 56
4644 Lowell Ave 0.56mi 3/2.0 (+1) 1,132 (+2%) 9mo $200,000 $177 53
5537 Calvert St 0.50mi 3/1.0 (+1) 1,200 (+9%) 10mo $215,000 $179 49
5920 Deerwood Dr 0.59mi 3/2.5 (+1) 1,169 (+6%) 7mo $288,500 $247 46
5203 Bancroft Ave 0.47mi 3/1.5 (+1) 1,190 (+8%) 16mo $152,500 $128 44
3640 S 56th St 0.44mi 3/2.5 (+1) 1,192 (+8%) 18mo $275,000 $231 40
4912 Calvert St 0.63mi 2/1.0 968 (-12%) 16mo $135,000 $139 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 · 3.67% rent growth · sell at horizon

5-year hold
IRR
-33.7%
Equity multiple
-0.10×
Total profit
$-64,659
Equity at exit
$31,312
10-year hold
IRR
-38.5%
Equity multiple
-0.59×
Total profit
$-93,588
Equity at exit
$18,157

Cash invested: $58,800 (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 68506

Rents YoY
3.7%
Active inventory
156
Price-to-rent
15.4×

Monthly cashflow live

Estimated rent
$1,136 high interval (Pro) →
Mortgage (P&I)
$1,101
Tax from tax record
$201 /mo · $2,416/yr
Insurance
$88
HOA
$0
Vacancy / Maint / Mgmt
$239
Net cashflow
$-493

Break-even live

Break-even rent $1,760
Max offer price $122,962
Occupancy floor

Sensitivity live

Price -10% $-374 -5% $-433 +0% $-493 +5% $-552 +10% $-612
Rent -10% $-582 -5% $-538 +0% $-493 +5% $-448 +10% $-403
Rate -1.0pp $-387 -0.5pp $-439 base $-493 +0.5pp $-547 +1.0pp $-602

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
$52,500
Closing costs
$6,300
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 8 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
4210 S 49th St Lincoln, NE 2.0 1.0 800 $1,200 $1.50 45d 1 0.32mi
4340 S 48th St Lincoln, NE 1.0 1.0 1200 $1,200 $1.00 23d 1 0.40mi
4320 S 48th St Unit 6 Lincoln, NE 2.0 1.0 700 $800 $1.14 45d 1 0.40mi
3831 S 46th St Unit 1 Lincoln, NE 2.0 1.5 958 $995 $1.04 45d 1 0.65mi
3831 S 46th St Unit 11 Lincoln, NE 2.0 1.5 958 $995 $1.04 15d 1 0.66mi
4607 Old Cheney Rd Lincoln, NE 1.0 1.0 707 $1,190 $1.68 15d 3 1.17mi
7201 Pioneers Blvd Lincoln, NE 1.0–2.0 1.0–2.0 827 $1,585 $1.92 15d 19 1.33mi
5547 S 38th St Lincoln, NE 2.0 1.0 978 $1,395 $1.43 45d 1 1.39mi

Listing history 27 events

  1. 2026-06-21
    days on market $210,000 Active 16 DOM
  2. 2026-06-18
    days on market $210,000 Active 13 DOM
  3. 2026-06-17
    days on market $210,000 Active 12 DOM
  4. 2026-06-16
    days on market $210,000 Active 11 DOM
  5. 2026-06-15
    days on market $210,000 Active 10 DOM
  6. 2026-06-14
    days on market $210,000 Active 8 DOM
  7. 2026-06-10
    statusdays on market $210,000 Active 5 DOM
  8. 2026-06-09
    days on market $210,000 New 4 DOM
  9. 2026-06-08
    days on market $210,000 New 3 DOM
  10. 2026-06-07
    pricestatusdays on marketlisting id $210,000 New 2 DOM
  11. 2026-06-05
    days on market $225,000 Active 65 DOM
  12. 2026-06-03
    days on market $225,000 Active 64 DOM
  13. 2026-06-02
    days on market $225,000 Active 63 DOM
  14. 2026-05-31
    days on market $225,000 Active 61 DOM
  15. 2026-05-30
    days on market $225,000 Active 60 DOM
  16. 2026-03-31
    listed $225,000 New 381-char remark
  17. 2026-03-31
    historical
  18. 2025-12-09
    listed $230,000 New
  19. 2022-08-16
    soldstatus $191,000
  20. 2022-08-15
    soldstatus $191,000 Sold
  21. 2022-07-10
    status Pending
  22. 2022-07-07
    listed $190,000 Active - New
  23. 2022-01-03
    soldstatus $96,000 Sold
  24. 2021-12-14
    listed $96,000
  25. 2021-12-14
    historical
  26. 2021-08-10
    soldstatus $130,000
  27. 2006-01-09
    soldstatus $60,000

ⓘ 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
$2,416 · $201/mo
Projected year-2 tax
$3,633 · $303/mo
Expected delta
+$1,217/yr (+$101/mo · 50.4%)

ⓘ 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 ≥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
$13,631
− Mortgage interest
−$11,763
− Property taxes
−$2,416
− Insurance
−$1,050
− Repairs & maintenance
−$1,090
− Management
−$1,090
− Depreciation
−$6,109
Taxable loss
−$9,888
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,373
After-tax cash flow
$-3,539/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
Lincoln Public Schools
NCES district ID
3172840
Math proficiency
50% ▼ -6.00%
Reading proficiency
53% ▼ -3.00%
Median HH income
$50,273
Composite
44.05/100
National rank
#2880
State rank
#59 of 111 in NE

Livability — Lincoln

Score
85/100
State rank
#5
US rank
#545

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Lincoln, NE
County
Lancaster County · 291,509 people
City population
291,509
Metro
Lincoln, NE
Population (ZIP)
27,531
Household income
$72,637
Rent vs Own
35.7% rent · 64.3% own
Severe rent burden
1150.0

Population outlook (Lancaster County) Hauer SSP2

Today (2025)
352,806 people
By 2030
377,899 · +7.1%
By 2040
428,582 · +21.5%
By 2050
483,103 · +36.9%
By 2075
632,390 · +79.2%
By 2100
759,513 · +115.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (81%)
Race & ethnicity
White 81% Hispanic / Latino 8% Two or more races 6% Asian 3% Black 1% Native American 1%
Hispanic origin (detail)
Mexican 5%
Common ancestry
Lithuanian 2% Portuguese 2% Italian 2%
Foreign-born
7% · Canada, China, Philippines
Languages at home
89% English-only · Spanish 4% Other Asian/Pacific 1% Chinese 1%

Political lean MEDSL · Lancaster

2024 margin
Toss-up / Even · D 51.4% · R 47.1% · Other 1.5%
2008→2024 swing
-0.7pp no change · 2008: 5.0pp · 2024: 4.3pp
All cycles
2024: D+4.3 2020: D+7.8 2016: D+0.1 2012: R+1.0 2008: D+5.0

Not yet ingested

Civics

Market trends

HPI YoY
▼ -253.20%
Current HPI
234.2428
Rent YoY
▲ 3.67%
Metro
Lincoln, NE
State GDP YoY
▲ 0.68%
F500 in state
2

Industry mix (Fortune 500 HQ in NE)

Industry F500 HQs Revenue

Price history

+250.0% since first listed
14 events — show timeline
  • 2026-06-05 Listing Removed GPRMLS
  • 2026-06-05 Listed $210,000 GPRMLS
  • 2026-03-31 Listing Removed GPRMLS
  • 2026-03-31 Listed $225,000 GPRMLS
  • 2025-12-09 Listed $230,000 GPRMLS
  • 2022-08-16 Sold (Public Records) $191,000 Public Records
  • 2022-08-15 Sold (MLS) $191,000 GPRMLS
  • 2022-07-10 Pending GPRMLS
  • 2022-07-07 Listed $190,000 GPRMLS
  • 2022-01-03 Sold (MLS) $96,000 GPRMLS
  • 2021-12-14 Listed $96,000 GPRMLS
  • 2021-12-14 Listing Removed GPRMLS
  • 2021-08-10 Sold (Public Records) $130,000 Public Records
  • 2006-01-09 Sold (Public Records) $60,000 Public Records

Property tax history

+10.3%/yr

Latest (2024): $2,416 · -17.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…