305 E Willow StRising CityNE68658
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
Investment Highlights
Rental property for sale in Rising City at 305 E Willow St, Rising City, NE, 68658 offers $1,420/mo rent that, after a $905/mo payment, leaves $171/mo cash flow. Total monthly income is $1,420/mo, and annual cash flow is $2,055/yr on $61,328 cash. Return on cash invested measures 23.26% in year one, and rental yield stands at 9.21% at a $185,000 entry. Equity gained on principal adds $1,194/yr while 5% annual appreciation compounds into $51,112 by year five. Five-year ROI records 121.59% and total cumulative return in cash reaches $74,571. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $1,420/mo property income versus a $905/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 1973
10,650 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 68658, Rising City, NE area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 301 (100%) |
| Owner Occupied HU | 240 (79.7%) |
| Renter Occupied HU | 37 (12.3%) |
| Vacant Housing Units | 24 ( 8.0%) |
| Median Home Value | $228,571 |
| Average Home Value | $251,063 |
Housing Distribution
Address Breakdown
Residential
210
Single Family
210
Multi-Family
0
Businesses
15
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Rick Grubaugh • RE/MAX TOTAL REALTY
Mls Name: Columbus BOR NE
Mls ID: #20260009