302 S Walnut StArnoldNE69120
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeTight but positive: 302 S Walnut St, Arnold, NE, 69120 in Arnold at $280,000 earns $1,894/mo in rent and nets $3/mo after the $1,259/mo payment, a 8.12% yield with limited short-term income headroom. The equity story offsets the thin monthly spread: 5% annual appreciation adds $77,359 over five years. Ziffy Mortgage underwrites this on a 1.50 DSCR without U.S. credit history. With $2,579/yr in principal paydown, total projected return reaches $107,077.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 8.1% | 6.2% |
| Monthly Cash Flow | $3 | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
DSCR Loan Qualification
| Monthly Rental Income | $1,894 |
| Total Monthly Debt Service | $1,779 |
| DSCR Ratio | 1.06x |
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.
Townhouse
Built in 2023
6,720 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 69120, Arnold, NE area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 453 (100%) |
| Owner Occupied HU | 287 (63.4%) |
| Renter Occupied HU | 89 (19.6%) |
| Vacant Housing Units | 77 (17.0%) |
| Median Home Value | $165,726 |
| Average Home Value | $231,385 |
Housing Distribution
Address Breakdown
Residential
354
Single Family
341
Multi-Family
13
Businesses
50
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
Townhouse
Built in 2023
6,720 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 69120, Arnold, NE area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 453 (100%) |
| Owner Occupied HU | 287 (63.4%) |
| Renter Occupied HU | 89 (19.6%) |
| Vacant Housing Units | 77 (17.0%) |
| Median Home Value | $165,726 |
| Average Home Value | $231,385 |
Housing Distribution
Address Breakdown
Residential
354
Single Family
341
Multi-Family
13
Businesses
50
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices