4610 Schilling CtBellevueNE68133
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowInvestors targeting immediate dollar income will find 4610 Schilling Ct, Bellevue, NE, 68133 in Bellevue hard to pass up. The 11.62% gross yield on a $309,000 purchase results in $2,992/mo in rent and $905/mo in net cash, well above the spread required for Ziffy Mortgage's DSCR qualification (2.15). Annual cash flow of $10,860, five-year appreciation of $85,371, and $2,846/yr in equity build-up combine for a projected total cumulative return of $176,216.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 11.6% | 6.2% |
| Monthly Cash Flow | $905 | $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 | $2,992 |
| Total Monthly Debt Service | $1,964 |
| DSCR Ratio | 1.52x |
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 2024
2,352 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 68133, Papillion, NE area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,876 (100%) |
| Owner Occupied HU | 3,853 (79.0%) |
| Renter Occupied HU | 951 (19.5%) |
| Vacant Housing Units | 72 ( 1.5%) |
| Median Home Value | $372,736 |
| Average Home Value | $390,273 |
Housing Distribution
Address Breakdown
Residential
5,213
Single Family
4,652
Multi-Family
561
Businesses
82
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 2024
2,352 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 68133, Papillion, NE area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,876 (100%) |
| Owner Occupied HU | 3,853 (79.0%) |
| Renter Occupied HU | 951 (19.5%) |
| Vacant Housing Units | 72 ( 1.5%) |
| Median Home Value | $372,736 |
| Average Home Value | $390,273 |
Housing Distribution
Address Breakdown
Residential
5,213
Single Family
4,652
Multi-Family
561
Businesses
82
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices