4703 E 21st AveFremontNE68025
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowDay-one income is the story at 4703 E 21st Ave, Fremont, NE, 68025 in Fremont. Priced at $230,000, it generates $2,263/mo in gross rent and $710/mo in net monthly cash flow, a 11.81% yield that comfortably supports the 2.19 DSCR needed for Ziffy Mortgage's no-W2 DSCR mortgage. Projected annual cash flow: $8,520. Five-year appreciation: $63,545. Equity from principal paydown: $2,118/yr. Total projected cumulative return: $133,486.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 11.8% | 5.8% |
| Monthly Cash Flow | $710 | $850 |
City averages based on Fremont market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,263 |
| Total Monthly Debt Service | $1,462 |
| DSCR Ratio | 1.55x |
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 2025
2,178 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 68025, Fremont, NE area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,204 (100%) |
| Owner Occupied HU | 8,022 (56.5%) |
| Renter Occupied HU | 4,702 (33.1%) |
| Vacant Housing Units | 1,480 (10.4%) |
| Median Home Value | $219,293 |
| Average Home Value | $268,205 |
Housing Distribution
Address Breakdown
Residential
13,975
Single Family
13,006
Multi-Family
969
Businesses
1,043
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 2025
2,178 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 68025, Fremont, NE area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,204 (100%) |
| Owner Occupied HU | 8,022 (56.5%) |
| Renter Occupied HU | 4,702 (33.1%) |
| Vacant Housing Units | 1,480 (10.4%) |
| Median Home Value | $219,293 |
| Average Home Value | $268,205 |
Housing Distribution
Address Breakdown
Residential
13,975
Single Family
13,006
Multi-Family
969
Businesses
1,043
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices