1004 Hillcrest RdWayneNE68787
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Investment Highlights
Investment property for sale in Wayne at 1004 Hillcrest Rd, Wayne, NE, 68787 earns $719/mo cash flow from $2,238/mo rent with a $1,101/mo payment. Total monthly income totals $2,238/mo, and annual cash flow totals $8,627/yr on $74,588 capital. ROI tracks 31.47% on current figures, and rental yield reads 11.94% at a $225,000 purchase. Equity gained on principal adds $1,452/yr, and 5% annual appreciation supports $62,163 over five years. Five-year ROI reaches 165.58% and total cumulative return in cash sums $123,501. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,238/mo property income instead of your personal income.
Single Family
Built in 1957
0.26 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 68787, Wayne, NE area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,878 (100%) |
| Owner Occupied HU | 1,413 (49.1%) |
| Renter Occupied HU | 1,087 (37.8%) |
| Vacant Housing Units | 378 (13.1%) |
| Median Home Value | $219,372 |
| Average Home Value | $246,672 |
Housing Distribution
Address Breakdown
Residential
2,518
Single Family
2,376
Multi-Family
142
Businesses
299
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Delaney Vogt • BHHS Ambassador Real Estate
Mls Name: GPRMLS
Mls Provider:
Mls ID: #22507827
Disclaimer: Listing information is provided by Participants of the Great Plains Regional Multiple Listing Service Inc. IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed. Copyright 2025, Great Plains Regional Multiple Listing Service, Inc.