8117 S 177th StOmahaNE68136
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeThis Omaha rental at 8117 S 177th St, Omaha, NE, 68136 sits in the solid-income band: 9.35% gross yield, $2,830/mo rent, $203/mo net after the $1,632/mo debt service, DSCR 1.73. Entry price of $363,000 is well-calibrated for the income it produces. Ziffy Mortgage finances this type of asset on rental income alone, no tax returns, no U.S. credit profile. Projected five-year appreciation of $100,290 and $3,343/yr in principal reduction bring total cumulative return to $152,452.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 9.4% | 6.2% |
| Monthly Cash Flow | $203 | $450 |
City averages based on Omaha market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,830 |
| Total Monthly Debt Service | $2,482 |
| DSCR Ratio | 1.14x |
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 2023
4,268 sqft lot
$N/A/sqft
$175 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 68136, Omaha, NE area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,480 (100%) |
| Owner Occupied HU | 7,035 (83.0%) |
| Renter Occupied HU | 1,126 (13.3%) |
| Vacant Housing Units | 319 ( 3.8%) |
| Median Home Value | $365,348 |
| Average Home Value | $393,046 |
Housing Distribution
Address Breakdown
Residential
8,332
Single Family
8,331
Multi-Family
1
Businesses
198
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 2023
4,268 sqft lot
$N/A/sqft
$175 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 68136, Omaha, NE area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,480 (100%) |
| Owner Occupied HU | 7,035 (83.0%) |
| Renter Occupied HU | 1,126 (13.3%) |
| Vacant Housing Units | 319 ( 3.8%) |
| Median Home Value | $365,348 |
| Average Home Value | $393,046 |
Housing Distribution
Address Breakdown
Residential
8,332
Single Family
8,331
Multi-Family
1
Businesses
198
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices