CashFlowRE
Sign in Sign up
900 Jackpine St
D Composite 44.44
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).

  • Appreciation +10.0/10.0
  • ARV discount +9.2/15.0
  • Cash flow +8.7/30.0
  • Schools +3.9/10.0
  • Livability +3.5/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • DSCR +2.4/10.0
  • 1% rule +1.7/10.0

$209,900

900 Jackpine St · Stanton, NE 68779
4 bd · 2.0 ba · 1,934 sqft · SingleFamily public records · 70 Days on market
Built 1870 $109/sqft · at area comps Est $218k · at est.

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

Listing remarks MLS

Take a look at the fresh updates, including newly painted upstairs spaces that give these already spacious rooms even more 'visual' square footage! The main floor offers convenient living with a bedroom, laundry, and walk-in shower, while the second floor features four additional bedrooms ideal for family, guests, storage, work, or hobbies. Step outside to a private fenced backyard, 3-stall garage, and yard shed, plus enjoy the ease of a city-maintained driveway—no more long winter shoveling. Located just one block from downtown shopping. ABOUT STANTON - A quick 10-minute drive to Norfolk; Stanton has all the conveniences you need including K-12 schools, golf course, grocery store, hardware store, several dining options, gas stations, banks, beauty/barber salons, tire shop, insurance and attorney office, chiropractor and physical therapy office.

Key facts

  • 3 garage spots
  • Built 1870
  • Listed 69 days

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/2.0-bath single-family listed at $210k.

Deal economics

  • At list price, monthly cash flow is $-175 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $179k (14.7% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $140k (33.3% below list).
  • Recommended offer: $140k (33.3% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 69/100 on livability (#236 in NE) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: amenities F, commute F.
  • Stanton Community Schools (rural): math 47% / reading 45% proficiency, ranked #80 of 111 in NE (top 72%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Stanton Elementary School (math 57% / reading 57%, grade C+, #136 of 502 statewide, top 31%, 207 students, 36% FRL); Stanton High School (math 32% / reading 37%, grade F, #208 of 261 statewide, top 86%, 176 students, 40% FRL).
  • Market conditions: 10 active listings in the ZIP; 8 units permitted in Stanton County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $22k of equity ($1k loan paydown + $21k appreciation (10.0% local appreciation)).
  • Stanton County population projected at -29% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • By year 2, paydown + projected appreciation supports a ~$36k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 70 days — a 6% lower offer ($197k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $15k (7%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $55k; list at $210k implies a 282% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1870 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $139,924 (33.3% 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. It's been on market 70 days. Have you received any prior offers? Is the seller open to a 33% concession, seller financing, or rate buy-down credit?
  3. Built in 1870 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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?
  8. 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.
  9. 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.
  10. 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
0.67%
Cap rate
5.29%
Cash-on-cash
-3.57%
DSCR
0.84
GRM
12.5

CMA / ARV

ARV (median comp)
$218,303
List price
$209,900
Delta
-3.85%
Verdict
FAIR
Comps
15 within 1.0 mi
Show comp detail 6 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1207 8th St 0.16mi 4/3.0 1,791 (-7%) 3mo $230,000 $128 74
806 Jackpine St 0.03mi 4/3.0 2,008 (+4%) 23mo $215,000 $107 69
601 Kingwood St 0.18mi 4/2.0 2,162 (+12%) 13mo $165,000 $76 61
708 Douglas St 0.38mi 4/2.0 1,790 (-7%) 13mo $242,000 $135 59
1106 2nd St 0.46mi 3/1.0 (-1) 1,748 (-10%) 17mo $90,000 $51 39
1705 Vista Dr 0.69mi 3/2.0 (-1) 1,652 (-15%) 23mo $214,990 $130 19

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
21.7%
Equity multiple
2.75×
Total profit
$103,097
Equity at exit
$189,095
10-year hold
IRR
19.6%
Equity multiple
6.31×
Total profit
$312,195
Equity at exit
$407,790

Cash invested: $58,772 (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 68779

Home prices YoY
8.0%
Active inventory
10
Price-to-rent
12.5×

Monthly cashflow live

Estimated rent
$1,399 medium interval (Pro) →
Mortgage (P&I)
$1,101
Tax from tax record
$92 /mo · $1,105/yr
Insurance
$87
HOA
$0
Vacancy / Maint / Mgmt
$294
Net cashflow
$-175

Break-even live

Break-even rent $1,621
Max offer price $179,011
Occupancy floor

Sensitivity live

Price -10% $-56 -5% $-115 +0% $-175 +5% $-234 +10% $-294
Rent -10% $-285 -5% $-230 +0% $-175 +5% $-120 +10% $-64
Rate -1.0pp $-69 -0.5pp $-121 base $-175 +0.5pp $-229 +1.0pp $-285

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
$52,475
Closing costs
$6,297
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.

Listing history 21 events

  1. 2026-06-19
    days on market $209,900 Active 70 DOM
  2. 2026-06-18
    days on market $209,900 Active 69 DOM
  3. 2026-06-17
    days on market $209,900 Active 68 DOM
  4. 2026-06-16
    days on market $209,900 Active 67 DOM
  5. 2026-06-16
    price $209,900 Active 66 DOM
  6. 2026-06-15
    days on market $215,000 Active 66 DOM
  7. 2026-06-14
    days on market $215,000 Active 64 DOM
  8. 2026-06-12
    days on market $215,000 Active 63 DOM
  9. 2026-06-09
    days on market $215,000 Active 60 DOM
  10. 2026-06-08
    days on market $215,000 Active 59 DOM
  11. 2026-06-07
    days on market $215,000 Active 58 DOM
  12. 2026-06-02
    days on market $215,000 Active 53 DOM
  13. 2026-06-01
    days on market $215,000 Active 52 DOM
  14. 2026-05-31
    days on market $215,000 Active 51 DOM
  15. 2026-05-30
    days on market $215,000 Active 50 DOM
  16. 2026-04-10
    listed $225,000 Active 864-char remark
    Show marketing remark (864 chars)

    Take a look at the fresh updates, including newly painted upstairs spaces that give these already spacious rooms even more 'visual' square footage! The main floor offers convenient living with a bedroom, laundry, and walk-in shower, while the second floor features four additional bedrooms ideal for family, guests, storage, work, or hobbies. Step outside to a private fenced backyard, 3-stall garage, and yard shed, plus enjoy the ease of a city-maintained driveway—no more long winter shoveling. Located just one block from downtown shopping. ABOUT STANTON - A quick 10-minute drive to Norfolk; Stanton has all the conveniences you need including K-12 schools, golf course, grocery store, hardware store, several dining options, gas stations, banks, beauty/barber salons, tire shop, insurance and attorney office, chiropractor and physical therapy office.

  17. 2026-02-24
    price $234,000
  18. 2025-12-17
    price $239,999
  19. 2025-11-19
    price $244,999
  20. 2025-10-22
    listed $249,999 Active
  21. 1996-11-22
    soldstatus $55,000

ⓘ 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
$1,105 · $92/mo
Projected year-2 tax
$3,631 · $303/mo
Expected delta
+$2,527/yr (+$211/mo · 228.7%)

ⓘ 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 4/10 Moderate
  • 🌡 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 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
$16,791
− Mortgage interest
−$11,758
− Property taxes
−$1,105
− Insurance
−$1,050
− Repairs & maintenance
−$1,343
− Management
−$1,343
− Depreciation
−$6,106
Taxable loss
−$5,914
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,419
After-tax cash flow
$-679/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
Stanton Community Schools
NCES district ID
3100041
Math proficiency
47% ▼ -9.00%
Reading proficiency
45% ▼ -6.00%
Median HH income
$48,768
Composite
39.37/100
National rank
#3975
State rank
#80 of 111 in NE

Livability — Stanton

Score
69/100
State rank
#236
US rank
#8440

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Stanton, NE
Population (ZIP)
2,416

Population outlook (Stanton County) Hauer SSP2

Today (2025)
5,408 people
By 2030
5,121 · -5.3%
By 2040
4,491 · -17.0%
By 2050
3,855 · -28.7%
By 2075
2,552 · -52.8%
By 2100
1,412 · -73.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (90%)
Race & ethnicity
White 90% Hispanic / Latino 6% Two or more races 4%
Hispanic origin (detail)
Mexican 6%
Common ancestry
Italian 3% Iranian 2% Portuguese 2%
Foreign-born
0% · Canada
Languages at home
98% English-only · Spanish 2%

Political lean MEDSL · Stanton

2024 margin
Solid R (+66.7) · D 16.1% · R 82.8% · Other 1.2%
2008→2024 swing
-21.9pp toward R · 2008: -44.8pp · 2024: -66.7pp
All cycles
2024: R+66.7 2020: R+64.1 2016: R+63.9 2012: R+51.0 2008: R+44.8

Not yet ingested

Civics

Market trends

HPI YoY
▲ 20.78%
Current HPI
281.95
Rent YoY
Metro
State GDP YoY
▲ 0.68%
F500 in state
2

Industry mix (Fortune 500 HQ in NE)

Industry F500 HQs Revenue

Price history

+309.1% since first listed
6 events — show timeline
  • 2026-04-10 Listed $225,000 NNEMLS
  • 2026-02-24 Price Changed $234,000 NNEMLS
  • 2025-12-17 Price Changed $239,999 NNEMLS
  • 2025-11-19 Price Changed $244,999 NNEMLS
  • 2025-10-22 Listed $249,999 NNEMLS
  • 1996-11-22 Sold (Public Records) $55,000 Public Records

Property tax history

-1.0%/yr

Latest (2024): $1,105 · -35.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…