21219 McClellan DrGretnaNE68028
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeInvestors who value predictability will appreciate 21219 McClellan Dr, Gretna, NE, 68028 in Gretna. At $325,000 it earns $2,473/mo in rent and distributes $272/mo to the owner after the $1,461/mo payment, a consistent 9.13% yield. DSCR 1.69 clears Ziffy Mortgage's income-only underwriting standard. Over five years, 5% annual appreciation adds $89,792 in value; $2,993/yr in principal paydown compounds ownership stake. Total projected return: $141,606.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 9.1% | 6.2% |
| Monthly Cash Flow | $272 | $285 |
City averages based on Gretna market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,473 |
| Total Monthly Debt Service | $2,072 |
| DSCR Ratio | 1.19x |
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 2010
10,125 sqft lot
$N/A/sqft
$80 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 68028, Gretna, NE area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,356 (100%) |
| Owner Occupied HU | 5,202 (81.8%) |
| Renter Occupied HU | 931 (14.6%) |
| Vacant Housing Units | 223 ( 3.5%) |
| Median Home Value | $423,174 |
| Average Home Value | $450,791 |
Housing Distribution
Address Breakdown
Residential
6,191
Single Family
6,062
Multi-Family
129
Businesses
634
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 2010
10,125 sqft lot
$N/A/sqft
$80 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 68028, Gretna, NE area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,356 (100%) |
| Owner Occupied HU | 5,202 (81.8%) |
| Renter Occupied HU | 931 (14.6%) |
| Vacant Housing Units | 223 ( 3.5%) |
| Median Home Value | $423,174 |
| Average Home Value | $450,791 |
Housing Distribution
Address Breakdown
Residential
6,191
Single Family
6,062
Multi-Family
129
Businesses
634
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices