CashFlowRE
Sign in Sign up
342 S 29th St
D+ Composite 45.22
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 +14.0/30.0
  • ARV discount +9.3/15.0
  • Schools +4.4/10.0
  • DSCR +4.3/10.0
  • Livability +4.2/5.0
  • 1% rule +3.6/10.0
  • Rent growth +2.9/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$240,000

342 S 29th St · Lincoln, NE 68510
4 bd · 3.0 ba · 2,647 sqft · SingleFamily public records · 15 Days on market
Built 1910 6,534 sqft lot $91/sqft · at area comps Est $250k · at est.

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

Listing remarks MLS

Beautiful home with a lot of space and updates, it has a new roof, gutters, kitchen, bathroom, stainless steel appliances, the wood floors refinished and a finished basement and the homes is conducive to renting out the basement for income or just leave as a family room. It has alley access to add a garage in the back yard. What else can you ask for when looking for a home with character and lots of space for your money? Come check it out today.

Key facts

  • Wood floors
  • Updated windows
  • Spacious bedrooms

Tags

WOODS PARK NEIGHBORHOODWOOD FLOORSUPDATED WINDOWSLARGE LIVING AND DINING ROOMSPACIOUS BEDROOMSPLENTY OF SPACE FOR STORAGE

Property features AI

Exterior

  • Parking: No garage
  • Utilities: Public water; Public sewer; Natural gas available
  • Home design: Single-family residence; Two levels; Not a new home (built in 1910); Below-grade finished area included
  • Construction: Built in 1910; Block foundation
  • Exterior features: Lot about 0.15 acre (approx. 45 x 141); Porch

Interior

  • Kitchen: Range; Refrigerator; Disposal
  • Bedrooms: Primary bedroom on 2nd floor (approximately 11 x 12); Second bedroom on 2nd floor (approximately 10 x 14); Third bedroom on 2nd floor (approximately 10 x 11); Fourth bedroom on 2nd floor (approximately 11 x 12)
  • Bathrooms: Three total bathrooms: two 3/4 baths and one half bath; One main-floor bathroom; One second-floor bathroom
  • Heating & cooling: Natural gas heating (steam system); Window cooling units
  • Interior features: Unfinished basement; Basement present; Porch
  • Laundry & utility: Washer; Dryer

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/3.0-bath single-family listed at $240k.

Deal economics

  • At list price, monthly cash flow is $32 ($379/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $205k (14.5% below list).
  • Recommended offer: $205k (14.5% below list) — sets the bar for 1% rule.
  • Cap rate 6.5% 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.
  • Zoned schools: Elliott Elementary School (math 37% / reading 42%, grade F, #346 of 502 statewide, top 74%, 370 students, 0% FRL); Lefler Middle School (math 46% / reading 45%, grade D+, #63 of 128 statewide, top 50%, 613 students, 61% FRL); Lincoln High School (math 38% / reading 41%, grade F, #184 of 261 statewide, top 76%, 2,196 students, 59% FRL) — zoned schools at 40% FRL track the district average.
  • Market conditions: Rents rising (+1.8%/yr); 124 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals lingering (median 46d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 100% 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 37% of the median local income ($66k/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 $2k of loan paydown is wiped out by about $7k 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 15 days — a 2% lower offer ($236k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 14y 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 1910 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $205,257 (14.5% below list)

Questions for the listing agent

  1. Built in 1910 — 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. 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
0.86%
Cap rate
6.45%
Cash-on-cash
0.56%
DSCR
1.03
GRM
9.7

CMA / ARV

ARV (median comp)
$250,007
List price
$240,000
Delta
-4.00%
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
342 S 29th St 0.00mi 4/2.5 2,647 (0%) 1mo $235,000 $89 98
3353 M St 0.42mi 4/2.0 2,601 (-2%) 3mo $399,000 $153 71
3410 L St 0.44mi 4/2.5 2,355 (-11%) 1mo $325,000 $138 59
630 S 28th St 0.20mi 5/2.5 (+1) 2,392 (-10%) 12mo $299,900 $125 58
912 S 31st St 0.44mi 4/2.5 2,424 (-8%) 8mo $248,000 $102 57
611 Elmwood Ave 0.32mi 3/2.0 (-1) 2,314 (-13%) 1mo $300,000 $130 55
135 S 35th St 0.53mi 4/2.0 2,857 (+8%) 6mo $345,000 $121 53
3405 M St 0.43mi 3/2.0 (-1) 2,823 (+7%) 8mo $333,900 $118 53
2850 P St 0.33mi 3/1.5 (-1) 2,864 (+8%) 11mo $140,000 $49 51
1245 S 26th St 0.71mi 3/2.0 (-1) 2,610 (-1%) 7mo $267,000 $102 50
3271 Randolph St 0.42mi 3/1.5 (-1) 2,294 (-13%) 0mo $226,000 $99 47
2411 D St 0.65mi 3/1.0 (-1) 2,845 (+8%) 6mo $307,500 $108 39

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 · 1.78% rent growth · sell at horizon

5-year hold
IRR
-16.7%
Equity multiple
0.41×
Total profit
$-39,382
Equity at exit
$35,785
10-year hold
IRR
-10.8%
Equity multiple
0.38×
Total profit
$-41,718
Equity at exit
$20,751

Cash invested: $67,200 (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 68510

Rents YoY
1.8%
Active inventory
124
Price-to-rent
9.7×

Monthly cashflow live

Estimated rent
$2,053 medium interval (Pro) →
Mortgage (P&I)
$1,259
Tax from tax record
$231 /mo · $2,777/yr
Insurance
$100
HOA
$0
Vacancy / Maint / Mgmt
$431
Net cashflow
$32

Break-even live

Break-even rent $2,013
Max offer price $240,000
Occupancy floor 93%

Sensitivity live

Price -10% $167 -5% $99 +0% $32 +5% $-36 +10% $-104
Rent -10% $-131 -5% $-50 +0% $32 +5% $113 +10% $194
Rate -1.0pp $152 -0.5pp $93 base $32 +0.5pp $-31 +1.0pp $-94

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
$60,000
Closing costs
$7,200
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
2253 Orchard St Unit 1 Lincoln, NE 4.0 3.0 2000 $2,400 $1.20 45d 1 1.15mi
1424 F St Lincoln, NE 4.0 2.0 3091 $2,095 $0.68 45d 1 1.17mi
1710 Harwood St Lincoln, NE 4.0 2.0 2200 $1,800 $0.82 45d 1 1.46mi

Listing history 14 events

  1. 2026-05-07
    status Pending 550-char remark
  2. 2026-02-19
    listed $240,000 New 550-char remark
  3. 2016-12-14
    soldstatus $134,000
  4. 2016-12-12
    soldstatus $134,000 449-char remark
    Show marketing remark (449 chars)

    Beautiful home with a lot of space and updates, it has a new roof, gutters, kitchen, bathroom, stainless steel appliances, the wood floors refinished and a finished basement and the homes is conducive to renting out the basement for income or just leave as a family room. It has alley access to add a garage in the back yard. What else can you ask for when looking for a home with character and lots of space for your money? Come check it out today.

  5. 2016-11-11
    historical 449-char remark
    Show marketing remark (449 chars)

    Beautiful home with a lot of space and updates, it has a new roof, gutters, kitchen, bathroom, stainless steel appliances, the wood floors refinished and a finished basement and the homes is conducive to renting out the basement for income or just leave as a family room. It has alley access to add a garage in the back yard. What else can you ask for when looking for a home with character and lots of space for your money? Come check it out today.

  6. 2016-09-01
    listed $138,900 449-char remark
    Show marketing remark (449 chars)

    Beautiful home with a lot of space and updates, it has a new roof, gutters, kitchen, bathroom, stainless steel appliances, the wood floors refinished and a finished basement and the homes is conducive to renting out the basement for income or just leave as a family room. It has alley access to add a garage in the back yard. What else can you ask for when looking for a home with character and lots of space for your money? Come check it out today.

  7. 2014-02-11
    historical
  8. 2014-01-06
    listed $109,900
  9. 2013-11-03
    historical
  10. 2013-08-03
    listed $119,900
  11. 2013-07-24
    historical
  12. 2013-04-24
    listed $119,900
  13. 2013-02-15
    historical
  14. 2012-10-22
    listed $119,900

ⓘ 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
$2,777 · $231/mo
Projected year-2 tax
$4,152 · $346/mo
Expected delta
+$1,375/yr (+$115/mo · 49.5%)

ⓘ 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 · 15 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
$24,631
− Mortgage interest
−$13,444
− Property taxes
−$2,777
− Insurance
−$1,200
− Repairs & maintenance
−$1,970
− Management
−$1,970
− Depreciation
−$6,982
Taxable loss
−$3,712
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$891
After-tax cash flow
$1,270/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)
19,391
Household income
$65,951
Rent vs Own
41.7% rent · 58.3% own
Severe rent burden
622.0

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% Hispanic / Latino 7% Two or more races 6% Black 4% Asian 2%
Hispanic origin (detail)
Mexican 4%
Common ancestry
Arab 2% Romanian 2% Iranian 2%
Foreign-born
6% · Canada, Vietnam
Languages at home
92% English-only · Spanish 4% Other Indo-European 1% French/Haitian/Cajun 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
▼ -152.27%
Current HPI
243.7469
Rent YoY
▲ 1.78%
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

+102.1% since first listed
16 events — show timeline
  • 2026-06-04 Sold (Public Records) $242,311 Public Records
  • 2026-06-03 Sold (MLS) $235,000 GPRMLS
  • 2026-05-07 Pending GPRMLS
  • 2026-02-19 Listed $240,000 GPRMLS
  • 2016-12-14 Sold (Public Records) $134,000 Public Records
  • 2016-12-12 Sold (MLS) $134,000 GPRMLS
  • 2016-11-11 Listing Removed GPRMLS
  • 2016-09-01 Listed $138,900 GPRMLS
  • 2014-02-11 Listing Removed GPRMLS
  • 2014-01-06 Listed $109,900 GPRMLS
  • 2013-11-03 Listing Removed GPRMLS
  • 2013-08-03 Listed $119,900 GPRMLS
  • 2013-07-24 Listing Removed GPRMLS
  • 2013-04-24 Listed $119,900 GPRMLS
  • 2013-02-15 Listing Removed GPRMLS
  • 2012-10-22 Listed $119,900 GPRMLS

Property tax history

+0.6%/yr

Latest (2025): $2,777 · -4.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…