4614 Schilling CtPapillionNE68133
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeReliable, bankable, and well-priced, 4614 Schilling Ct, Papillion, NE, 68133 in Papillion delivers $2,388/mo in gross rent and $301/mo in net monthly income at a $309,000 entry. The 9.27% yield and 1.72 DSCR make it a clean candidate for Ziffy Mortgage's DSCR loan; no W-2s or U.S. credit history required. With 5% annual appreciation projecting $85,371 over five years and $2,846/yr in equity from loan paydown, total projected return is $137,360.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 9.3% | 6.2% |
| Monthly Cash Flow | $301 | $420 |
City averages based on Papillion market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,388 |
| Total Monthly Debt Service | $1,964 |
| DSCR Ratio | 1.22x |
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