200 S 31st Ave APT 4512OmahaNE68131
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowTight but positive: 200 S 31st Ave APT 4512, Omaha, NE, 68131 in Omaha at $213,000 earns $1,862/mo in rent and nets $11/mo after the $958/mo payment, a 10.49% yield with limited short-term income headroom. The equity story offsets the thin monthly spread: 5% annual appreciation adds $58,848 over five years. Ziffy Mortgage underwrites this on a 1.94 DSCR without U.S. credit history. With $1,962/yr in principal paydown, total projected return reaches $83,804.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 10.5% | 6.2% |
| Monthly Cash Flow | $11 | $450 |
City averages based on Omaha market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,862 |
| Total Monthly Debt Service | $1,767 |
| DSCR Ratio | 1.05x |
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.
Condo
Built in 2010
N/A lot
$N/A/sqft
$413 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 68131, Omaha, NE area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,991 (100%) |
| Owner Occupied HU | 1,552 (19.4%) |
| Renter Occupied HU | 5,369 (67.2%) |
| Vacant Housing Units | 1,070 (13.4%) |
| Median Home Value | $266,423 |
| Average Home Value | $329,447 |
Housing Distribution
Address Breakdown
Residential
7,068
Single Family
3,351
Multi-Family
3,717
Businesses
639
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
Condo
Built in 2010
N/A lot
$N/A/sqft
$413 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 68131, Omaha, NE area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,991 (100%) |
| Owner Occupied HU | 1,552 (19.4%) |
| Renter Occupied HU | 5,369 (67.2%) |
| Vacant Housing Units | 1,070 (13.4%) |
| Median Home Value | $266,423 |
| Average Home Value | $329,447 |
Housing Distribution
Address Breakdown
Residential
7,068
Single Family
3,351
Multi-Family
3,717
Businesses
639
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices