4004 W 14 #11 St · North Platte, NE 69101

$45,000

3 bd · 2.0 ba · 1,208 sqft · SingleFamily public records · 4 Days on market

Built 1992

---

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
• 1% rule +10.0/10.0
• DSCR +10.0/10.0
• ARV discount +7.5/15.0
• Schools +4.0/10.0
• Livability +3.7/5.0
• Rent growth +2.5/5.0
• Condition / age +2.5/5.0
• Appreciation +0.0/10.0

Listing remarks MLS

MULTI PROPERTY INCLUDES- VERY NICE DETACHED INSULATED SHOP. 2000 SQ FT. HEATED ON ONE SIDE. 1 BA, 1 OFFICE. (CURRENTLY BEING USED FOR A DETAIL BUSINESS) ALSO INCLUDED IS MRN PROPERTIES KNOWN AS CODYLAND COURT TRAILER PARK. 22 LOTS. 20 @ $300/MO. 4004 W. 14TH, 1248 SQFT, 3BD, 2 BA, 2 GAR, BUILT 1971, RENT $900. 4005 RODEO RD #8, 1208 SQFT, 2BD, 1 BA, 1GAR, BUILT 1925 RENT $750. 2 NEWER WELLS WHICH ARE TESTED REGULARLY. 2 SHELTERS . PARK IS VERY WELL MAINTAINED THROUGHOUT.

Key facts

• Entry door
• Newer furnace
• Water heater

Tags

• QUIET MOBILE HOME PARK
• NEWER FURNACE
• NEW SKIRTING
• SCREEN DOOR
• ENTRY DOOR
• WATER HEATER

🏷️ Possibly a rental listed for sale. The $45,000 price doesn't fit this home's estimated sale value (~$126,840) and the remarks read like a rental — treat the cards below with caution.

What this means for you Summary

Snapshot

• This is a 3-bed/2.0-bath single-family listed at $45k.

Deal economics

• At list price, monthly cash flow is $678 ($8k/yr) — positive.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($1k rent vs $45k).
• Cap rate 24.4% vs local median 2.5% in North Platte — 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 74/100 on livability (#109 in NE, #4,400 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: employment C-, amenities D, commute F.
• North Platte Public Schools (town): math 47% / reading 46% proficiency, ranked #77 of 111 in NE (top 69%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
• Market conditions: 190 active listings in the ZIP; 66 units permitted in Lincoln County in 2024 (0 in 5+ unit buildings).

Forward outlook

• Local home prices are declining (-3.0%/yr); year-one equity from $311 of loan paydown is wiped out by about $1k of value loss. Plan a longer hold.
• Lincoln County population projected at -11% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
• At projected returns (-3.0% appreciation + 3.0% rent growth), your $13k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

• Only 4 days on market — expect competitive offers; lowballing is unlikely to land.
• 3 sale attempts since 9y 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.

Recommended offer $45,000

Questions for the listing agent

1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
2. 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?
3. 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.
4. 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.
5. 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: 2.78% ✓
• Cap rate: 24.37%
• Cash-on-cash: 64.55%
• DSCR: 3.87
• GRM: 3.0

CMA / ARV

• ARV (on-the-fly): $126,840
• Comps found: 1

Show comp detail 1 sale within ~0.75 mi

Address	Dist	Beds/Ba	Sqft	Sold	Price	$/sf	Match
3105 W 9th St	0.62mi	3/2.0	1,316 (+9%)	2mo	$138,000	$105	54

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 · 3.0% rent growth · sell at horizon

5-year hold

• IRR: 63.7%
• Equity multiple: 3.85×
• Total profit: $35,893
• Equity at exit: $6,710

10-year hold

• IRR: 68.1%
• Equity multiple: 7.90×
• Total profit: $86,915
• Equity at exit: $3,891

Cash invested: $12,600 (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.

Methodology + full state rankings →

ZIP-level market 69101

• Active inventory: 190
• Price-to-rent: 3.0×

Monthly cashflow live

• Estimated rent: $1,252 medium
• Mortgage (P&I): −$236
• Tax est. 1.5%: −$56 /mo · $675/yr
• Insurance: −$19
• HOA: −$0
• Vacancy / Maint / Mgmt: −$263
• Net cashflow: $678

Break-even live

Break-even rent $394

Max offer price $45,000

Occupancy floor 41%

Sensitivity live

Price	-10% $709	-5% $693	+0% $678	+5% $662	+10% $647
Rent	-10% $579	-5% $628	+0% $678	+5% $727	+10% $777
Rate	-1.0pp $700	-0.5pp $689	base $678	+0.5pp $666	+1.0pp $654

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: $11,250
• Closing costs: $1,350
• Reserves months: —
• Total cash needed: —

Listing history 7 events

1. 2026-04-24
   status Pending
2. 2026-04-17
   listed $45,000 Active
3. 2025-07-31
   soldstatus $950,000 Closed 475-char remark

   Show marketing remark (475 chars)

   MULTI PROPERTY INCLUDES- VERY NICE DETACHED INSULATED SHOP. 2000 SQ FT. HEATED ON ONE SIDE. 1 BA, 1 OFFICE. (CURRENTLY BEING USED FOR A DETAIL BUSINESS) ALSO INCLUDED IS MRN PROPERTIES KNOWN AS CODYLAND COURT TRAILER PARK. 22 LOTS. 20 @ $300/MO. 4004 W. 14TH, 1248 SQFT, 3BD, 2 BA, 2 GAR, BUILT 1971, RENT $900. 4005 RODEO RD #8, 1208 SQFT, 2BD, 1 BA, 1GAR, BUILT 1925 RENT $750. 2 NEWER WELLS WHICH ARE TESTED REGULARLY. 2 SHELTERS . PARK IS VERY WELL MAINTAINED THROUGHOUT.

4. 2025-05-30
   status Pending 475-char remark

   Show marketing remark (475 chars)

   MULTI PROPERTY INCLUDES- VERY NICE DETACHED INSULATED SHOP. 2000 SQ FT. HEATED ON ONE SIDE. 1 BA, 1 OFFICE. (CURRENTLY BEING USED FOR A DETAIL BUSINESS) ALSO INCLUDED IS MRN PROPERTIES KNOWN AS CODYLAND COURT TRAILER PARK. 22 LOTS. 20 @ $300/MO. 4004 W. 14TH, 1248 SQFT, 3BD, 2 BA, 2 GAR, BUILT 1971, RENT $900. 4005 RODEO RD #8, 1208 SQFT, 2BD, 1 BA, 1GAR, BUILT 1925 RENT $750. 2 NEWER WELLS WHICH ARE TESTED REGULARLY. 2 SHELTERS . PARK IS VERY WELL MAINTAINED THROUGHOUT.

5. 2025-05-23
   listed $950,000 Active 475-char remark

   Show marketing remark (475 chars)

   MULTI PROPERTY INCLUDES- VERY NICE DETACHED INSULATED SHOP. 2000 SQ FT. HEATED ON ONE SIDE. 1 BA, 1 OFFICE. (CURRENTLY BEING USED FOR A DETAIL BUSINESS) ALSO INCLUDED IS MRN PROPERTIES KNOWN AS CODYLAND COURT TRAILER PARK. 22 LOTS. 20 @ $300/MO. 4004 W. 14TH, 1248 SQFT, 3BD, 2 BA, 2 GAR, BUILT 1971, RENT $900. 4005 RODEO RD #8, 1208 SQFT, 2BD, 1 BA, 1GAR, BUILT 1925 RENT $750. 2 NEWER WELLS WHICH ARE TESTED REGULARLY. 2 SHELTERS . PARK IS VERY WELL MAINTAINED THROUGHOUT.

6. 2018-04-13
   soldstatus $470,000 464-char remark

   Show marketing remark (464 chars)

   ALSO INCLUDED IS CODYLAND COURT TRAILER PARK: 20 LOTS WHICH RENT FOR AS FOLLOWS: 5 @ $230/MO, 15 @ $210/MO, GREEN HOUSE WAS BUILT IN 1925 , HAS 2 BR UP 1 BA, BASEMENT PARTIALLY FINISHED, 1 CAR ATTACHED GARAGE AND RENTS FOR $750/M0. DETACHED METAL BUILDING IS 2000 SQ FT NOT RENTED OUT AND 2 STORAGE SHEDS AS WELL. MAIN HOUSE RENTS FOR $900/MO. CITY SEWER IS IN AND TRAILERS ARE SWITCHED OVER WHEN THEIR SEPTIC GOES BAD. THERE ARE 2 WELLS WHICH ARE TESTED MONTHLY.

7. 2017-12-06
   listed $470,000 464-char remark

   Show marketing remark (464 chars)

   ALSO INCLUDED IS CODYLAND COURT TRAILER PARK: 20 LOTS WHICH RENT FOR AS FOLLOWS: 5 @ $230/MO, 15 @ $210/MO, GREEN HOUSE WAS BUILT IN 1925 , HAS 2 BR UP 1 BA, BASEMENT PARTIALLY FINISHED, 1 CAR ATTACHED GARAGE AND RENTS FOR $750/M0. DETACHED METAL BUILDING IS 2000 SQ FT NOT RENTED OUT AND 2 STORAGE SHEDS AS WELL. MAIN HOUSE RENTS FOR $900/MO. CITY SEWER IS IN AND TRAILERS ARE SWITCHED OVER WHEN THEIR SEPTIC GOES BAD. THERE ARE 2 WELLS WHICH ARE TESTED MONTHLY.

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Taxation est. · year 1

• Rental income: $15,019
• − Mortgage interest: −$2,521
• − Property taxes: −$675
• − Insurance: −$225
• − Repairs & maintenance: −$1,201
• − Management: −$1,201
• − Depreciation: −$1,309
• Taxable income: $7,886
• Est. tax owed @ 24.0%: −$1,893
• After-tax cash flow: $6,240/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: North Platte Public Schools
• NCES district ID: 3100022
• Math proficiency: 47% ▼ -8.00%
• Reading proficiency: 46% ▼ -1.00%
• Median HH income: $47,348
• Composite: 39.64/100
• National rank: #3918
• State rank: #77 of 111 in NE

Livability — North Platte

• Score: 74/100
• State rank: #109
• US rank: #4400

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• County: Lincoln County · 27,198 people
• City population: 27,198
• Metro: North Platte, NE
• Population (ZIP): 27,198
• Household income: $62,268
• Rent vs Own: 36.8% rent · 63.2% own
• Severe rent burden: 796.0

Population outlook (Lincoln County) Hauer SSP2

• Today (2025): 34,750 people
• By 2030: 34,004 · -2.1%
• By 2040: 32,310 · -7.0%
• By 2050: 30,918 · -11.0%
• By 2075: 29,245 · -15.8%
• By 2100: 29,116 · -16.2%

Race, ethnicity, and origin ACS 2023

• Neighborhood character: Predominantly White (86%)
• Race & ethnicity: White 86% Hispanic / Latino 10% Two or more races 5% Native American 1%
• Hispanic origin (detail): Mexican 8%
• Common ancestry: Slovak 2% Italian 2% Lithuanian 2%
• Foreign-born: 3% · Canada, South Korea
• Languages at home: 95% English-only · Spanish 3% German/W. Germanic 1%

Political lean MEDSL · Lincoln

• 2024 margin: Solid R (+55.2) · D 21.8% · R 77.0% · Other 1.2%
• 2008→2024 swing: -19.7pp toward R · 2008: -35.5pp · 2024: -55.2pp
• All cycles: 2024: R+55.2 2020: R+54.6 2016: R+58.1 2012: R+40.6 2008: R+35.5

Not yet ingested

• Civics: —

Market trends

• HPI YoY: ▼ -132.87%
• Current HPI: 174.088
• Rent YoY: —
• Metro: North Platte, NE
• State GDP YoY: ▲ 0.68%
• F500 in state: 2

Industry mix (Fortune 500 HQ in NE)

Industry	F500 HQs	Revenue
▸Conglomerate	1	$371B

Price history

-90.4% since first listed

7 events — show timeline

• 2026-04-24 Pending — LCBR
• 2026-04-17 Listed $45,000 LCBR
• 2025-07-31 Sold (MLS) $950,000 LCBR
• 2025-05-30 Pending — LCBR
• 2025-05-23 Listed $950,000 LCBR
• 2018-04-13 Sold (MLS) $470,000 LCBR
• 2017-12-06 Listed $470,000 LCBR

Property tax history

+2.5%/yr

Latest (2022): $7,114 · +45.5% YoY. Source: county tax records.