1217 Ella StBeatriceNE68310
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeInvestors who treat current yield as secondary to long-run equity growth will find 1217 Ella St, Beatrice, NE, 68310 in Beatrice worth modelling. At $169,900 with a 9% gross yield, the $1,274/mo rent leaves $127/mo after the $764/mo payment, sufficient to cover costs, modest in distribution. Ziffy Mortgage's 1.67 DSCR loan can finance the acquisition without personal income documentation. Appreciation of 5%/yr is projected to add $46,940 by year five; $1,565/yr in principal reduction adds further equity. Total projected return: $73,047.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 9% | 7.2% |
| Monthly Cash Flow | $127 | $425 |
City averages based on Beatrice market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,274 |
| Total Monthly Debt Service | $1,080 |
| DSCR Ratio | 1.18x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, 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 1920
4,356 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 68310, Beatrice, NE area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,878 (100%) |
| Owner Occupied HU | 3,955 (57.5%) |
| Renter Occupied HU | 2,214 (32.2%) |
| Vacant Housing Units | 709 (10.3%) |
| Median Home Value | $184,418 |
| Average Home Value | $212,807 |
Housing Distribution
Address Breakdown
Residential
6,431
Single Family
5,965
Multi-Family
466
Businesses
692
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 1920
4,356 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 68310, Beatrice, NE area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,878 (100%) |
| Owner Occupied HU | 3,955 (57.5%) |
| Renter Occupied HU | 2,214 (32.2%) |
| Vacant Housing Units | 709 (10.3%) |
| Median Home Value | $184,418 |
| Average Home Value | $212,807 |
Housing Distribution
Address Breakdown
Residential
6,431
Single Family
5,965
Multi-Family
466
Businesses
692
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices