CashFlowRE
Sign in Sign up
7132 Burlington Ave
B- Composite 65.19
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 +23.0/30.0
  • ARV discount +15.0/15.0
  • DSCR +7.4/10.0
  • 1% rule +5.6/10.0
  • Schools +4.4/10.0
  • Livability +4.2/5.0
  • Rent growth +3.1/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$180,000

7132 Burlington Ave · Lincoln, NE 68507
4 bd · 1.0 ba · 1,368 sqft · SingleFamily public records · 22 Days on market
Built 1900 6,970 sqft lot $132/sqft · 23% below area Est $233k · 23% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Opportunity at 7131 Burlington Ave with this 4+ bedroom home featuring a layout that maximizes bedroom count and flexible use of interior space. Ideal for those seeking multiple private rooms for various uses including workspace, hobbies, storage, or sleeping areas. The traditional 1900's home includes a kitchen area, mudroom/covered back porch, creating a practical flow from outdoor to indoor spaces. A large yard adds to the appeal, offering room for outdoor enjoyment, future improvements, or expansion possibilities. An additional storage shed provides convenient space for tools, equipment, or seasonal items. Recent updates include, flooring, paint, trim, refreshed kitchen cabinets and front landscaping. With its room count, lot size, and functional features, this home offers strong potential for those seeking a unique property with opportunity & flexibility.

Key facts

  • Large yard
  • Front landscaping
  • 6,970 sq ft lot

Tags

FLEXIBLE USE OF INTERIOR SPACEMUDROOM COVERED BACK PORCHLARGE YARDADDITIONAL STORAGE SHEDREFRESHED KITCHEN CABINETSFRONT LANDSCAPING

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 4-bed/1.0-bath single-family listed at $180k.

Deal economics

  • At list price, monthly cash flow is $319 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $180k).
  • Recommended offer: $177k (1.5% below list) — sets the bar for market timing.
  • Cap rate 8.4% vs local median 3.0% in Lincoln — 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 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.
  • Market conditions: Rents rising (+2.4%/yr); 100 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 67% 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).
  • This rent runs 33% of the median local income ($69k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $5k 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 22 days — a 2% lower offer ($177k) is reasonable based on typical stale-listing flexibility.
  • 2 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 1900 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $177,300 (1.5% below list)

Questions for the listing agent

  1. Built in 1900 — 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 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?
  4. 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?
  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
1.06%
Cap rate
8.42%
Cash-on-cash
7.59%
DSCR
1.34
GRM
7.9

CMA / ARV

ARV (median comp)
$233,045
List price
$180,000
Delta
-22.76%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
6525 Platte Ave 0.44mi 4/2.0 1,460 (+7%) 1mo $255,500 $175 64
7131 Kearney Ave 0.43mi 3/2.0 (-1) 1,412 (+3%) 5mo $235,000 $166 61
6627 Morrill Ave 0.48mi 3/1.0 (-1) 1,312 (-4%) 8mo $218,000 $166 59
4301 N 66th St 0.46mi 3/1.0 (-1) 1,320 (-4%) 14mo $162,000 $123 56
6720 Kearney Ave 0.52mi 3/2.0 (-1) 1,350 (-1%) 12mo $225,000 $167 54
6616 Havelock Ave 0.40mi 3/1.0 (-1) 1,200 (-12%) 4mo $148,000 $123 53
6870 Fremont St 0.74mi 3/2.0 (-1) 1,425 (+4%) 3mo $245,000 $172 47
7110 Morton St 0.33mi 3/1.5 (-1) 1,520 (+11%) 16mo $250,000 $164 46
7040 Seward Ave 0.48mi 3/2.0 (-1) 1,538 (+12%) 3mo $240,000 $156 45
6861 Benton St 0.70mi 3/2.0 (-1) 1,475 (+8%) 1mo $250,000 $169 44
6409 Logan Ave 0.65mi 3/2.0 (-1) 1,450 (+6%) 11mo $212,000 $146 42
6320 Kearney Ave 0.72mi 3/2.0 (-1) 1,526 (+12%) 5mo $205,000 $134 34

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 · 2.37% rent growth · sell at horizon

5-year hold
IRR
-5.4%
Equity multiple
0.80×
Total profit
$-10,059
Equity at exit
$26,839
10-year hold
IRR
3.5%
Equity multiple
1.25×
Total profit
$12,511
Equity at exit
$15,563

Cash invested: $50,400 (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 68507

Rents YoY
2.4%
Active inventory
100
Price-to-rent
7.9×

Monthly cashflow live

Estimated rent
$1,904 medium interval (Pro) →
Mortgage (P&I)
$944
Tax from tax record
$167 /mo · $1,999/yr
Insurance
$75
HOA
$0
Vacancy / Maint / Mgmt
$400
Net cashflow
$319

Break-even live

Break-even rent $1,501
Max offer price $180,000
Occupancy floor 78%

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
$45,000
Closing costs
$5,400
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
6417 Burlington Ave Unit 4 Lincoln, NE 3.0 2.0 1000 $1,300 $1.30 44d 1 0.50mi
8430 Fremont St Lincoln, NE 1.0–3.0 1.0–2.0 1050 $2,380 $2.27 2d 22 1.13mi
2840 N Cotner Blvd Unit 1 Lincoln, NE 3.0 1.0 1450 $1,425 $0.98 44d 1 1.30mi

Listing history 4 events

  1. 2026-05-04
    status Pending 876-char remark
    Show marketing remark (876 chars)

    Opportunity at 7131 Burlington Ave with this 4+ bedroom home featuring a layout that maximizes bedroom count and flexible use of interior space. Ideal for those seeking multiple private rooms for various uses including workspace, hobbies, storage, or sleeping areas. The traditional 1900's home includes a kitchen area, mudroom/covered back porch, creating a practical flow from outdoor to indoor spaces. A large yard adds to the appeal, offering room for outdoor enjoyment, future improvements, or expansion possibilities. An additional storage shed provides convenient space for tools, equipment, or seasonal items. Recent updates include, flooring, paint, trim, refreshed kitchen cabinets and front landscaping. With its room count, lot size, and functional features, this home offers strong potential for those seeking a unique property with opportunity & flexibility.

  2. 2026-04-15
    status Back On Market 876-char remark
    Show marketing remark (876 chars)

    Opportunity at 7131 Burlington Ave with this 4+ bedroom home featuring a layout that maximizes bedroom count and flexible use of interior space. Ideal for those seeking multiple private rooms for various uses including workspace, hobbies, storage, or sleeping areas. The traditional 1900's home includes a kitchen area, mudroom/covered back porch, creating a practical flow from outdoor to indoor spaces. A large yard adds to the appeal, offering room for outdoor enjoyment, future improvements, or expansion possibilities. An additional storage shed provides convenient space for tools, equipment, or seasonal items. Recent updates include, flooring, paint, trim, refreshed kitchen cabinets and front landscaping. With its room count, lot size, and functional features, this home offers strong potential for those seeking a unique property with opportunity & flexibility.

  3. 2026-04-06
    status Pending 876-char remark
    Show marketing remark (876 chars)

    Opportunity at 7131 Burlington Ave with this 4+ bedroom home featuring a layout that maximizes bedroom count and flexible use of interior space. Ideal for those seeking multiple private rooms for various uses including workspace, hobbies, storage, or sleeping areas. The traditional 1900's home includes a kitchen area, mudroom/covered back porch, creating a practical flow from outdoor to indoor spaces. A large yard adds to the appeal, offering room for outdoor enjoyment, future improvements, or expansion possibilities. An additional storage shed provides convenient space for tools, equipment, or seasonal items. Recent updates include, flooring, paint, trim, refreshed kitchen cabinets and front landscaping. With its room count, lot size, and functional features, this home offers strong potential for those seeking a unique property with opportunity & flexibility.

  4. 2026-04-02
    listed $180,000 New 876-char remark
    Show marketing remark (876 chars)

    Opportunity at 7131 Burlington Ave with this 4+ bedroom home featuring a layout that maximizes bedroom count and flexible use of interior space. Ideal for those seeking multiple private rooms for various uses including workspace, hobbies, storage, or sleeping areas. The traditional 1900's home includes a kitchen area, mudroom/covered back porch, creating a practical flow from outdoor to indoor spaces. A large yard adds to the appeal, offering room for outdoor enjoyment, future improvements, or expansion possibilities. An additional storage shed provides convenient space for tools, equipment, or seasonal items. Recent updates include, flooring, paint, trim, refreshed kitchen cabinets and front landscaping. With its room count, lot size, and functional features, this home offers strong potential for those seeking a unique property with opportunity & flexibility.

ⓘ 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
$1,999 · $167/mo
Projected year-2 tax
$3,114 · $260/mo
Expected delta
+$1,115/yr (+$93/mo · 55.7%)

ⓘ 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
$22,854
− Mortgage interest
−$10,083
− Property taxes
−$1,999
− Insurance
−$900
− Repairs & maintenance
−$1,828
− Management
−$1,828
− Depreciation
−$5,236
Taxable income
$979
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$235
After-tax cash flow
$3,593/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)
16,029
Household income
$69,488
Rent vs Own
33.5% rent · 66.5% own
Severe rent burden
557.0

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 (82%)
Race & ethnicity
White 82% Two or more races 10% Hispanic / Latino 9% Black 2% Asian 1%
Hispanic origin (detail)
Mexican 7%
Common ancestry
Italian 2% Romanian 2% Lithuanian 2%
Foreign-born
4% · Canada, China, Vietnam
Languages at home
94% English-only · Spanish 4% Vietnamese 1% Arabic 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
▼ -273.66%
Current HPI
234.3628
Rent YoY
▲ 2.37%
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

4 events — show timeline
  • 2026-05-04 Pending GPRMLS
  • 2026-04-15 Relisted GPRMLS
  • 2026-04-06 Pending GPRMLS
  • 2026-04-02 Listed $180,000 GPRMLS

Property tax history

+4.8%/yr

Latest (2025): $1,999 · +2.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…