57410 861st Rd, Wayne, NE, 68787 | 5.86% Rental Yield

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1300 sft

315 W 1st St, Wayne, NE, 68787

2 Bed
3 Bath
1500 sft

209 E 4th St, Hoskins, NE, 68740

3 Bed
2 Bath
1916 sft

701 Elm St, Laurel, NE, 68745

4 Bed
2 Bath
1964 sft

1122 Douglas St, Wayne, NE, 68787

Nearby investment properties with comparable prices

4 Bed
3 Bath
2334 sft

87206 587th Ave, Allen, NE, 68710

$ 375,000

ROI

Cash Flow/m

4 Bed
4 Bath
2363 sft

1402 Main St, Wakefield, NE, 68784

4 Bed
1 Bath
2272 sft

319 W 8th St, Wayne, NE, 68787

4 Bed
3 Bath
2100 sft

1114 Thomas Dr, Wayne, NE, 68787

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

Explore more listings using simple english

Investment Highlights

Total monthly income runs $2,074/mo, and a $2,080/mo payment. Purchase price stands at $425,000, and rental yield measures 5.86% with $2,074/mo rent. Return on cash invested shows 13.13% in year one, and 5% annual appreciation builds toward $117,420 over five years. Five-year ROI reaches 67.26% and total cumulative return in cash records $94,757. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,074/mo property income covering a $2,080/mo payment rather than investor’s personal income.

Single Family

Built in N/A

N/A lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 68787, Wayne, NE area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	2,878 (100%)
Owner Occupied HU	1,413 (49.1%)
Renter Occupied HU	1,087 (37.8%)
Vacant Housing Units	378 (13.1%)
Median Home Value	$219,372
Average Home Value	$246,672