1014 S 123rd CirOmahaNE68154
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeInvestors who value predictability will appreciate 1014 S 123rd Cir, Omaha, NE, 68154 in Omaha. At $390,000 it earns $1,937/mo in rent and distributes $346/mo to the owner after the $1,754/mo payment, a consistent 9.17% yield. DSCR 1.10 clears Ziffy Mortgage's income-only underwriting standard. Over five years, 5% annual appreciation adds $107,750 in value; $3,592/yr in principal paydown compounds ownership stake. Total projected return: $104,042.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 9.2% | 6.2% |
| Monthly Cash Flow | $346 | $450 |
City averages based on Omaha market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,937 |
| Total Monthly Debt Service | $2,478 |
| DSCR Ratio | 0.78x |
Ziffy Mortgage typically prefers a DSCR of 1.0+, but in some cases you may qualify with a DSCR below 1. To explore if this deal qualifies for an investment mortgage, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Single Family
Built in 1967
0.53 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 68154, Omaha, NE area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,130 (100%) |
| Owner Occupied HU | 5,963 (53.6%) |
| Renter Occupied HU | 4,632 (41.6%) |
| Vacant Housing Units | 535 ( 4.8%) |
| Median Home Value | $331,987 |
| Average Home Value | $389,285 |
Housing Distribution
Address Breakdown
Residential
10,771
Single Family
6,697
Multi-Family
4,074
Businesses
1,278
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
Single Family
Built in 1967
0.53 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 68154, Omaha, NE area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,130 (100%) |
| Owner Occupied HU | 5,963 (53.6%) |
| Renter Occupied HU | 4,632 (41.6%) |
| Vacant Housing Units | 535 ( 4.8%) |
| Median Home Value | $331,987 |
| Average Home Value | $389,285 |
Housing Distribution
Address Breakdown
Residential
10,771
Single Family
6,697
Multi-Family
4,074
Businesses
1,278
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Toni Hughes • Berkshire Real Estate
Mls Name: GPRMLS
Mls Provider:
Mls ID: #22510249
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.