CashFlowRE
Sign in Sign up
3342 N 41 St
D+ Composite 48.29
Why this score? — see what drove the D+ 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 +13.2/30.0
  • Appreciation +10.0/10.0
  • ARV discount +5.4/15.0
  • Livability +4.2/5.0
  • DSCR +4.0/10.0
  • 1% rule +3.5/10.0
  • Rent growth +3.3/5.0
  • Condition / age +2.5/5.0
  • Schools +2.1/10.0

$155,000

3342 N 41 St · Omaha, NE 68111
2 bd · 1.0 ba · 1,082 sqft · SingleFamily public records · 10 Days on market
Built 1951 5,227 sqft lot Est $148k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

CLEAN, BRIGHT, and MOVE-IN READY! This raised ranch blends classic charm with thoughtful updates. The main level is filled with natural light and features hardwood floors, fresh paint, and new blinds throughout, arched doorways, and a functional layout with 2 bedrooms and a full bath. The kitchen offers abundant oak cabinetry, stainless steel appliances, and plenty of storage. Downstairs, you'll find a non-conforming bedroom- ideal for guests, an office, or flex space. A 1-car attached garage adds convenience, while the NEW ROOF provides peace of mind. Located close to parks, trails, and downtown—with quick access to Benson's vibrant shops, restaurants, and entertainment. Nothing to d

Key facts

  • 5,227 sq ft lot
  • Garage
  • Built 1951

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 $155k.

Deal economics

  • At list price, monthly cash flow is $-1 ($-17/yr) — negative.
  • To cash-flow at today's rent, offer at most $155k (0.2% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $132k (14.8% below list).
  • Recommended offer: $132k (14.8% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 84/100 on livability (#7 in NE, #663 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, commute A+, cost of living A+; Watch: crime F.
  • Omaha Public Schools (urban): math 20% / reading 28% proficiency, ranked #110 of 111 in NE (top 99%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 62% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Druid Hill Elementary School (math 12% / reading 12%, grade F, #489 of 502 statewide, top 98%, 279 students, 0% FRL); Monroe Middle School (math 8% / reading 15%, grade F, #127 of 128 statewide, top 99%, 769 students, 0% FRL) — zoned schools average 0% FRL vs 62% district-wide (62 pts lower); this property's tenant base skews higher-income than the district average.
  • Zoned-school proficiency averages 12% at this address vs 24% district-wide (-12 pts) — the specific schools serving this property underperform the Omaha Public Schools average; the district grade overstates school quality for this exact location.
  • Market conditions: Rents rising (+3.2%/yr); 139 active listings in the ZIP; 35 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); lower-income renter base — watch delinquency; 4,539 units permitted in Douglas County in 2024 (2,583 in 5+ unit buildings).

Forward outlook

  • In year one you build about $17k of equity ($1k loan paydown + $16k appreciation (10.0% local appreciation)).
  • Douglas County population projected at +28% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (10.0% appreciation + 3.2% rent growth), your $43k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 3, paydown + projected appreciation supports a ~$42k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • Only 10 days on market — expect competitive offers; lowballing is unlikely to land.
  • 7 sale attempts since 10y ago; this cycle's ask is 9588% above the opening price — seller raised mid-cycle; expect resistance to lowballs.
  • Current owner paid $37k; list at $155k implies a 319% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1951 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $132,086 (14.8% 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 1951 — 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. Crime grade is F 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?
  5. 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?
  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
0.85%
Cap rate
6.28%
Cash-on-cash
-0.04%
DSCR
1.00
GRM
9.8

CMA / ARV

ARV (on-the-fly)
$148,234
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3342 N 41 St 0.00mi 2/1.0 1,082 (0%) 1mo $145,000 $134 99
3735 N 40 Ave 0.25mi 3/1.0 (+1) 1,092 (+1%) 2mo $160,000 $147 80
4307 Binney St 0.38mi 3/1.0 (+1) 1,100 (+2%) 3mo $145,000 $132 72
4282 Wirt St 0.34mi 3/1.0 (+1) 1,128 (+4%) 3mo $163,000 $145 70
3724 N 41st St 0.22mi 3/1.5 (+1) 1,012 (-6%) 3mo $130,000 $128 69
3818 Pinkney St 0.22mi 2/1.0 1,200 (+11%) 3mo $160,000 $133 69
4219 Meredith Ave 0.72mi 2/1.5 1,095 (+1%) 1mo $150,000 $137 62
4277 Wirt St 0.35mi 3/1.0 (+1) 1,200 (+11%) 2mo $192,000 $160 58
4266 Maple St 0.38mi 3/1.0 (+1) 978 (-10%) 4mo $115,000 $118 58
4331 N 41st St 0.61mi 3/1.0 (+1) 1,024 (-5%) 2mo $163,000 $159 56
4324 Binney St 0.38mi 3/1.0 (+1) 1,224 (+13%) 1mo $135,000 $110 55
2760 N 48 St 0.67mi 3/1.0 (+1) 1,160 (+7%) 4mo $188,000 $162 49

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

10.0% appreciation · 3.22% rent growth · sell at horizon

5-year hold
IRR
24.3%
Equity multiple
2.95×
Total profit
$84,623
Equity at exit
$139,636
10-year hold
IRR
21.6%
Equity multiple
6.76×
Total profit
$249,881
Equity at exit
$301,131

Cash invested: $43,400 (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 68111

Home prices YoY
4.0%
Rents YoY
3.2%
Active inventory
139
Price-to-rent
9.8×

Monthly cashflow live

Estimated rent
$1,321 high interval (Pro) →
Mortgage (P&I)
$813
Tax from tax record
$167 /mo · $2,010/yr
Insurance
$65
HOA
$0
Vacancy / Maint / Mgmt
$277
Net cashflow
$-1

Break-even live

Break-even rent $1,323
Max offer price $154,749
Occupancy floor 95%

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
$38,750
Closing costs
$4,650
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 35 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3356 N 41st St Omaha, NE 2.0 1.0 720 $1,295 $1.80 24d 1 0.02mi
3323 N 40th St Omaha, NE 2.0 1.0 1000 $1,575 $1.57 3d 1 0.17mi
3212 N 39th St Omaha, NE 1.0 1.0 1025 $785 $0.77 24d 1 0.27mi
3425 N 45th St Omaha, NE 2.0 1.0 872 $1,500 $1.72 14d 1 0.28mi
3674 Bedford Ave Omaha, NE 3.0 1.0 864 $1,275 $1.48 24d 1 0.36mi
3535 N 45th Ave Omaha, NE 3.0 1.0 1325 $1,800 $1.36 44d 1 0.36mi
3508 N 47th Ave Omaha, NE 3.0 1.0 1425 $1,600 $1.12 19d 1 0.51mi
3808 N 48th St Omaha, NE 3.0 2.0 1400 $2,000 $1.43 3d 1 0.62mi
4112 N 48th St Omaha, NE 2.0 1.0 825 $899 $1.09 10d 2 0.71mi
4112 N 48th St Unit 2 Omaha, NE 2.0 1.0 800 $899 $1.12 24d 1 0.71mi
4112 N 48th St Unit 3 Omaha, NE 2.0 1.0 800 $850 $1.06 24d 1 0.71mi
4874 Maple St Omaha, NE 3.0 1.0 1098 $1,545 $1.41 44d 1 0.74mi
3502 Lake St Omaha, NE 2.0 1.0 974 $995 $1.02 3d 1 0.76mi
2914 N 49th Ave Omaha, NE 3.0 1.0 1375 $1,615 $1.17 24d 1 0.80mi
4707 N 40th Ave Omaha, NE 3.0 1.0 1337 $1,500 $1.12 21d 1 0.82mi
4852 Boyd St Omaha, NE 2.0 2.0 912 $1,500 $1.64 44d 1 0.86mi
4844 Taylor St Apt 1 Omaha, NE 1.0 1.0 700 $795 $1.14 3d 1 0.89mi
4844 Taylor St Apt 4 Omaha, NE 2.0 1.0 750 $925 $1.23 24d 1 0.89mi
5119 Pratt St Omaha, NE 3.0 1.0 1008 $1,900 $1.88 44d 1 0.98mi
4918 Ames Ave Unit 17 Omaha, NE 2.0 1.5 1074 $850 $0.79 24d 1 0.98mi
4918 Ames Ave Apt 13 Omaha, NE 1.0 1.0 974 $750 $0.77 44d 1 0.98mi
3911 N 52nd St Apt 5 Omaha, NE 1.0 1.0 850 $799 $0.94 14d 1 1.08mi
4314 N 52nd St Omaha, NE 3.0 1.0 780 $945 $1.21 14d 1 1.20mi
4657 Camden Ave Omaha, NE 3.0 1.0 1250 $1,500 $1.20 44d 1 1.20mi
4102 Hamilton St Unit 014 Omaha, NE 2.0 1.0 811 $1,120 $1.38 24d 1 1.21mi
4102 Hamilton St Omaha, NE 2.0 1.0 811 $1,120 $1.38 3d 1 1.21mi
3430 Seward St Omaha, NE 3.0 1.0 1371 $1,695 $1.24 14d 1 1.24mi
1306 N 48th Ave Unit 1313258 Omaha, NE 2.0 1.0 994 $875 $0.88 3d 1 1.42mi
3941 Himebaugh Ave Omaha, NE 2.0 1.0 720 $1,350 $1.88 24d 1 1.46mi
1004 Glenwood Ave Unit 2 Omaha, NE 3.0 1.5 1000 $1,500 $1.50 3d 1 1.46mi
4460 Redman Ave Omaha, NE 3.0 1.0 750 $950 $1.27 44d 1 1.49mi
4470 Redman Ave Unit 4470A Omaha, NE 2.0 1.5 980 $1,050 $1.07 10d 1 1.49mi
4625 N 56th St Apt 18 Omaha, NE 2.0 1.0 700 $875 $1.25 44d 1 1.49mi
4821 Nicholas St Apt 2 Omaha, NE 2.0 1.0 720 $1,100 $1.53 44d 1 1.50mi
4821 Nicholas St Omaha, NE 2.0 1.0 740 $1,100 $1.49 24d 1 1.50mi

Listing history 18 events

  1. 2026-04-28
    status Pending
  2. 2026-04-22
    historical $1,600
  3. 2026-04-18
    status Back On Market
  4. 2026-04-16
    listed $1,600
  5. 2026-04-15
    historical
  6. 2026-04-15
    listed $155,000
  7. 2026-04-15
    historical
  8. 2026-03-16
    historical
  9. 2026-03-12
    listed $140,000 New
  10. 2025-10-29
    price $140,000
  11. 2025-10-16
    listed $150,000 New
  12. 2017-04-04
    soldstatus $37,000 Sold
  13. 2017-03-07
    status Pending
  14. 2017-03-02
    price $37,000
  15. 2017-03-01
    status Back On Market
  16. 2016-11-21
    status Pending
  17. 2016-11-04
    listed $40,000 Active - New
  18. 1993-10-29
    soldstatus $17,000

ⓘ 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
$2,010 · $167/mo
Projected year-2 tax
$2,682 · $223/mo
Expected delta
+$672/yr (+$56/mo · 33.4%)

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

Climate risk First Street

  • 🌊 Flood 5/10 Major FEMA zone X (unshaded) · 24% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥105°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 2/10 Low 0 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
$15,850
− Mortgage interest
−$8,682
− Property taxes
−$2,010
− Insurance
−$775
− Repairs & maintenance
−$1,268
− Management
−$1,268
− Depreciation
−$4,509
Taxable loss
−$2,662
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$639
After-tax cash flow
$622/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
Omaha Public Schools
NCES district ID
3174820
Math proficiency
20% ▼ -10.00%
Reading proficiency
28% ▼ -5.00%
Median HH income
$46,039
Composite
20.83/100
National rank
#8502
State rank
#110 of 111 in NE

Livability — Omaha

Score
84/100
State rank
#7
US rank
#663

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Omaha, NE
County
Douglas County · 538,646 people
City population
552,986
Metro
Omaha-Council Bluffs, NE-IA
Population (ZIP)
24,210
Household income
$42,185
Rent vs Own
60.3% rent · 39.7% own
Severe rent burden
1913.0

Population outlook (Douglas County) Hauer SSP2

Today (2025)
625,245 people
By 2030
661,613 · +5.8%
By 2040
732,395 · +17.1%
By 2050
801,988 · +28.3%
By 2075
968,637 · +54.9%
By 2100
1,101,871 · +76.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.65)
Race & ethnicity
Black 52% Hispanic / Latino 21% White 17% Two or more races 15% Asian 3% Native American 1%
Hispanic origin (detail)
Mexican 14%
Common ancestry
Ukrainian 3% Lithuanian 0%
Foreign-born
14% · Canada, Philippines
Languages at home
75% English-only · Spanish 16% Other Asian/Pacific 3% French/Haitian/Cajun 1%

Political lean MEDSL · Douglas

2024 margin
D (+10.2) · D 54.4% · R 44.2% · Other 1.4%
2008→2024 swing
+5.5pp toward D · 2008: 4.6pp · 2024: 10.2pp
All cycles
2024: D+10.2 2020: D+11.3 2016: D+1.4 2012: R+4.3 2008: D+4.6

Not yet ingested

Civics

Market trends

HPI YoY
▲ 13.82%
Current HPI
358.7174
Rent YoY
▲ 3.22%
Metro
Omaha-Council Bluffs, NE-IA
State GDP YoY
▲ 0.68%
F500 in state
2

Industry mix (Fortune 500 HQ in NE)

Industry F500 HQs Revenue

Price history

-90.6% since first listed
18 events — show timeline
  • 2026-04-28 Pending GPRMLS
  • 2026-04-22 Rental Removed $1,600 TURBOTENANT
  • 2026-04-18 Relisted GPRMLS
  • 2026-04-16 Listed for Rent $1,600 TURBOTENANT
  • 2026-04-15 Listing Removed GPRMLS
  • 2026-04-15 Listed $155,000 GPRMLS
  • 2026-04-15 Listing Removed GPRMLS
  • 2026-03-16 Listing Removed GPRMLS
  • 2026-03-12 Listed $140,000 GPRMLS
  • 2025-10-29 Price Changed $140,000 GPRMLS
  • 2025-10-16 Listed $150,000 GPRMLS
  • 2017-04-04 Sold (MLS) $37,000 GPRMLS
  • 2017-03-07 Pending GPRMLS
  • 2017-03-02 Price Changed $37,000 GPRMLS
  • 2017-03-01 Relisted GPRMLS
  • 2016-11-21 Pending GPRMLS
  • 2016-11-04 Listed $40,000 GPRMLS
  • 1993-10-29 Sold (Public Records) $17,000 Public Records

Property tax history

+9.1%/yr

Latest (2025): $2,010 · -0.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…