20822 Vernon AveElkhornNE68022
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeInvestors who value predictability will appreciate 20822 Vernon Ave, Elkhorn, NE, 68022 in Elkhorn. At $544,000 it earns $3,954/mo in rent and distributes $280/mo to the owner after the $2,446/mo payment, a consistent 8.72% yield. DSCR 1.62 clears Ziffy Mortgage's income-only underwriting standard. Over five years, 5% annual appreciation adds $150,297 in value; $5,010/yr in principal paydown compounds ownership stake. Total projected return: $225,711.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8.7% | 6.2% |
| Monthly Cash Flow | $280 | $850 |
City averages based on Elkhorn market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,954 |
| Total Monthly Debt Service | $3,457 |
| DSCR Ratio | 1.14x |
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 2025
9,844 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 68022, Elkhorn, NE area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,077 (100%) |
| Owner Occupied HU | 10,356 (64.4%) |
| Renter Occupied HU | 4,280 (26.6%) |
| Vacant Housing Units | 1,441 ( 9.0%) |
| Median Home Value | $469,959 |
| Average Home Value | $514,501 |
Housing Distribution
Address Breakdown
Residential
15,026
Single Family
12,973
Multi-Family
2,053
Businesses
833
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 2025
9,844 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 68022, Elkhorn, NE area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,077 (100%) |
| Owner Occupied HU | 10,356 (64.4%) |
| Renter Occupied HU | 4,280 (26.6%) |
| Vacant Housing Units | 1,441 ( 9.0%) |
| Median Home Value | $469,959 |
| Average Home Value | $514,501 |
Housing Distribution
Address Breakdown
Residential
15,026
Single Family
12,973
Multi-Family
2,053
Businesses
833
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices