412 Esplanade StBellwoodNE68624
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 Bellwood at 412 Esplanade St, Bellwood, NE, 68624 generates $1,267/mo in rent and, after a $685/mo payment, leaves $322/mo in cash flow. Total monthly income is $1,267/mo, and annual cash flow is $3,862/yr on $46,410 invested. Return on cash invested sits at 28.23% in year one, and rental yield is 10.86% on a $140,000 entry. Equity gained on principal adds $903/yr, while 5% annual appreciation builds toward $38,679 over five years. Five-year ROI reaches 148.21% and total cumulative return in cash sums $68,782. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,267/mo property income rather than buyer’s personal income.
Single Family
Built in 1910
6,534 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 68624, Bellwood, NE area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 535 (100%) |
| Owner Occupied HU | 341 (63.7%) |
| Renter Occupied HU | 91 (17.0%) |
| Vacant Housing Units | 103 (19.3%) |
| Median Home Value | $189,375 |
| Average Home Value | $222,617 |
Housing Distribution
Address Breakdown
Residential
357
Single Family
357
Multi-Family
0
Businesses
26
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices