CashFlowRE
Sign in Sign up
1213 12th St 🏷️ Likely Rental
D+ Composite 46.06
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 +15.0/30.0
  • ARV discount +7.5/15.0
  • 1% rule +5.0/10.0
  • DSCR +5.0/10.0
  • Livability +3.9/5.0
  • Schools +3.8/10.0
  • Rent growth +3.3/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$1,400

1213 12th St · Norfolk, NE 68701
2 bd · 2.0 ba · 1,068 sqft · SingleFamily public records · 33 Days on market
Built 1945 $1/sqft · 99% below area

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This cozy 2-bedroom, 1-bath home offers a perfect blend of comfort and convenience. Featuring a spacious bonus room, ideal for a home office, playroom, or extra storage, this home is designed to meet your lifestyle needs. The property comes with a 1-car garage and is fully equipped with all appliances, including a washer and dryer, making moving in a breeze. ?? Features: 2 bedrooms, 1 bathroom Bonus room 1-car garage All appliances included (washer and dryer, too!) Pets considered (with additional terms) Rent is $1,400 per month with an equal deposit required. Don’t miss this opportunity to call this place home! Schedule a viewing today and see everything this lovely home has to offer!

Key facts

  • Bonus room
  • Garage
  • Built 1945

Tags

BONUS ROOMALL APPLIANCES INCLUDED

Property features AI

Exterior

  • Parking: Attached garage (1 car)
  • Security: Smoke detector(s)
  • Utilities: Public water; Public sewer; Natural gas available
  • Home design: Single family residence; Residential property
  • Construction: Frame construction; Vinyl siding
  • Exterior features: Chain link fencing; Composition roof

Interior

  • Kitchen: Electric range; Microwave
  • Bedrooms: 2 main-level bedrooms
  • Bathrooms: 1 main-level bathroom
  • Heating & cooling: Forced air heating; Central air conditioning
  • Interior features: Window coverings; Full finished basement; Smoke detector(s)
  • Laundry & utility: Washer; Dryer; Laundry in basement; Gas water heater

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏷️ Possibly a rental listed for sale. The $1,400 price doesn't fit this home's estimated sale value (~$217,054) and the remarks read like a rental — treat the cards below with caution.

What this means for you Summary

Snapshot

  • This is a 2-bed/2.0-bath single-family listed at $1k.

Deal economics

  • At list price, monthly cash flow is $1k ($12k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $1k).
  • Recommended offer: $1k (3.0% below list) — sets the bar for market timing.
  • Cap rate 866.5% vs local median 3.2% in Norfolk — 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 78/100 on livability (#54 in NE, #2,611 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: employment C-, amenities F, commute F.
  • Norfolk Public Schools (town): math 44% / reading 46% proficiency, ranked #84 of 111 in NE (top 76%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising (+3.3%/yr); 230 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 50% of comp listings sitting > 30 days — soft ceiling on asking rent; 270 units permitted in Madison County in 2024 (196 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $10 of loan paydown is wiped out by about $42 of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 3.3% rent growth), your $392 cash investment doubles in ~1 year — after that, you're playing with house money.

Negotiation context

  • It's been on market 33 days — a 3% lower offer ($1k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 6y 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 1945 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $1,358 (3.0% below list)

Questions for the listing agent

  1. It's been on market 33 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 1945 — 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 B-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. 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
91.62%
Cap rate
866.52%
Cash-on-cash
3072.25%
DSCR
137.70
GRM
0.1

CMA / ARV

ARV (median comp)
$217,054
List price
$1,400
Delta
-99.35%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 11 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1202 9th St 0.28mi 3/1.0 (+1) 1,040 (-3%) 1mo $217,500 $209 73
1111 Queen City Blvd 0.20mi 3/2.0 (+1) 1,172 (+10%) 2mo $230,000 $196 68
1303 19th St 0.57mi 2/3.0 1,092 (+2%) 1mo $295,500 $271 65
1314 Galeta Unit A Ave 0.48mi 2/2.0 1,058 (-1%) 16mo $101,001 $95 63
1004 Maple Ave 0.43mi 2/2.0 988 (-8%) 12mo $210,000 $213 57
708 Walnut Ave 0.58mi 2/2.0 1,080 (+1%) 23mo $118,000 $109 52
914 Maple Ave 0.45mi 2/1.0 936 (-12%) 8mo $214,000 $229 48
500 Elm Ave 0.74mi 2/1.0 1,024 (-4%) 12mo $166,500 $163 44
810 8th St 0.49mi 3/2.0 (+1) 1,206 (+13%) 9mo $252,000 $209 43
1407 Elm 0.64mi 2/1.0 1,188 (+11%) 12mo $214,900 $181 37
1225 Prospect Ave 0.69mi 2/1.0 1,217 (+14%) 23mo $150,000 $123 22

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 · 3.31% rent growth · sell at horizon

5-year hold
IRR
Equity multiple
164.56×
Total profit
$64,114
Equity at exit
$209
10-year hold
IRR
Equity multiple
357.82×
Total profit
$139,872
Equity at exit
$121

Cash invested: $392 (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 68701

Rents YoY
3.3%
Active inventory
230
Price-to-rent
0.1×

Monthly cashflow live

Estimated rent
$1,283 medium interval (Pro) →
Mortgage (P&I)
$7
Tax est. 1.5%
$2 /mo · $21/yr
Insurance
$1
HOA
$0
Vacancy / Maint / Mgmt
$269
Net cashflow
$1,004

Break-even live

Break-even rent $12
Max offer price $1,400
Occupancy floor 17%

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
$350
Closing costs
$42
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 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
901 Syracuse Ave Norfolk, NE 2.0 1.0 1000 $1,095 $1.09 44d 1 0.35mi
1401 Lakewood Dr Norfolk, NE 2.0–3.0 1.0–1.5 937 $1,120 $1.19 23d 2 0.40mi
1303 Galeta Ave Norfolk, NE 2.0 1.0 900 $1,270 $1.41 19d 1 0.43mi
1208 Koenigstein Ave Norfolk, NE 3.0 1.5 1140 $2,200 $1.93 44d 1 0.82mi

Listing history 24 events

  1. 2026-06-15
    days on market $1,400 Active 33 DOM
  2. 2026-06-14
    days on market $1,400 Active 31 DOM
  3. 2026-06-12
    days on market $1,400 Active 30 DOM
  4. 2026-06-09
    days on market $1,400 Active 27 DOM
  5. 2026-06-08
    days on market $1,400 Active 26 DOM
  6. 2026-06-07
    days on market $1,400 Active 25 DOM
  7. 2026-06-05
    days on market $1,400 Active 22 DOM
  8. 2026-06-03
    days on market $1,400 Active 21 DOM
  9. 2026-06-02
    days on market $1,400 Active 20 DOM
  10. 2026-06-01
    days on market $1,400 Active 19 DOM
  11. 2026-05-31
    days on market $1,400 Active 18 DOM
  12. 2026-05-30
    days on market $1,400 Active 17 DOM
  13. 2026-05-12
    listed $1,400 Active 698-char remark
  14. 2025-02-22
    soldstatus $1,500 Closed 702-char remark
    Show marketing remark (702 chars)

    This cozy 2-bedroom, 1-bath home offers a perfect blend of comfort and convenience. Featuring a spacious bonus room, ideal for a home office, playroom, or extra storage, this home is designed to meet your lifestyle needs. The property comes with a 1-car garage and is fully equipped with all appliances, including a washer and dryer, making moving in a breeze. ?? Features: 2 bedrooms, 1 bathroom Bonus room 1-car garage All appliances included (washer and dryer, too!) Pets considered (with additional terms) Rent is $1,400 per month with an equal deposit required. Don’t miss this opportunity to call this place home! Schedule a viewing today and see everything this lovely home has to offer!

  15. 2025-01-20
    listed $1,400 Active 702-char remark
    Show marketing remark (702 chars)

    This cozy 2-bedroom, 1-bath home offers a perfect blend of comfort and convenience. Featuring a spacious bonus room, ideal for a home office, playroom, or extra storage, this home is designed to meet your lifestyle needs. The property comes with a 1-car garage and is fully equipped with all appliances, including a washer and dryer, making moving in a breeze. ?? Features: 2 bedrooms, 1 bathroom Bonus room 1-car garage All appliances included (washer and dryer, too!) Pets considered (with additional terms) Rent is $1,400 per month with an equal deposit required. Don’t miss this opportunity to call this place home! Schedule a viewing today and see everything this lovely home has to offer!

  16. 2024-05-14
    soldstatus $170,000 Closed
    Show marketing remark (211 chars)

    Looking for a place to call home? This adorable 2 bedroom ranch has everything you need, including an attached garage and bonus room in the basement. Situated on a large corner lot, this home is sure to impress!

  17. 2024-05-14
    soldstatus $170,000
    Show marketing remark (211 chars)

    Looking for a place to call home? This adorable 2 bedroom ranch has everything you need, including an attached garage and bonus room in the basement. Situated on a large corner lot, this home is sure to impress!

  18. 2024-04-08
    status Pending
    Show marketing remark (211 chars)

    Looking for a place to call home? This adorable 2 bedroom ranch has everything you need, including an attached garage and bonus room in the basement. Situated on a large corner lot, this home is sure to impress!

  19. 2024-04-04
    listed $169,900 Active
    Show marketing remark (211 chars)

    Looking for a place to call home? This adorable 2 bedroom ranch has everything you need, including an attached garage and bonus room in the basement. Situated on a large corner lot, this home is sure to impress!

  20. 2020-10-30
    soldstatus $92,700
  21. 2020-10-30
    soldstatus $93,000
  22. 2020-08-20
    listed $90,000
  23. 2009-06-01
    soldstatus $35,000
  24. 2000-02-01
    soldstatus $52,000

ⓘ 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 1/10 Low
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥102°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 2/10 Low 1 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
$15,392
− Mortgage interest
−$78
− Property taxes
−$21
− Insurance
−$7
− Repairs & maintenance
−$1,231
− Management
−$1,231
− Depreciation
−$41
Taxable income
$12,782
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$3,068
After-tax cash flow
$8,976/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
Norfolk Public Schools
NCES district ID
3174430
Math proficiency
44% ▼ -7.00%
Reading proficiency
46% ▼ -7.00%
Median HH income
$46,579
Composite
38.31/100
National rank
#4227
State rank
#84 of 111 in NE

Livability — Norfolk

Score
78/100
State rank
#54
US rank
#2611

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Norfolk, NE
County
Madison County · 31,417 people
City population
31,417
Metro
Norfolk, NE
Population (ZIP)
31,417
Household income
$62,633
Rent vs Own
35.5% rent · 64.5% own
Severe rent burden
861.0

Population outlook (Madison County) Hauer SSP2

Today (2025)
35,536 people
By 2030
35,518 · -0.1%
By 2040
35,170 · -1.0%
By 2050
34,606 · -2.6%
By 2075
34,522 · -2.9%
By 2100
34,307 · -3.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (80%)
Race & ethnicity
White 80% Hispanic / Latino 14% Two or more races 9% Native American 1% Black 1%
Hispanic origin (detail)
Mexican 11% Cuban 1%
Common ancestry
Portuguese 2% Romanian 1% Lithuanian 1%
Foreign-born
6% · Canada
Languages at home
90% English-only · Spanish 9%

Political lean MEDSL · Madison

2024 margin
Solid R (+56.0) · D 21.4% · R 77.4% · Other 1.2%
2008→2024 swing
-16.8pp toward R · 2008: -39.2pp · 2024: -56.0pp
All cycles
2024: R+56.0 2020: R+53.5 2016: R+56.3 2012: R+48.1 2008: R+39.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -172.61%
Current HPI
260.5574
Rent YoY
▲ 3.31%
Metro
Norfolk, NE
State GDP YoY
▲ 0.68%
F500 in state
2

Industry mix (Fortune 500 HQ in NE)

Industry F500 HQs Revenue

Price history

-97.3% since first listed
13 events — show timeline
  • 2026-06-14 Sold (MLS) $1,400 NNEMLS
  • 2026-05-12 Listed $1,400 NNEMLS
  • 2025-02-22 Sold (MLS) $1,500 NNEMLS
  • 2025-01-20 Listed $1,400 NNEMLS
  • 2024-05-14 Sold (Public Records) $170,000 Public Records
  • 2024-05-14 Sold (MLS) $170,000 NNEMLS
  • 2024-04-08 Pending NNEMLS
  • 2024-04-04 Listed $169,900 NNEMLS
  • 2020-10-30 Sold (Public Records) $93,000 Public Records
  • 2020-10-30 Sold (MLS) $92,700 NNEMLS
  • 2020-08-20 Listed $90,000 NNEMLS
  • 2009-06-01 Sold (Public Records) $35,000 Public Records
  • 2000-02-01 Sold (Public Records) $52,000 Public Records

Property tax history

+5.6%/yr

Latest (2025): $1,348 · +0.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…