Commodore 1640 Encore Plan, Falling WatersOmahaNE68135
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeTight but positive: Commodore 1640 Encore Plan, Falling Waters, Omaha, NE, 68135 in Omaha at $401,700 earns $3,026/mo in rent and nets $64/mo after the $1,806/mo payment, a 9.04% yield with limited short-term income headroom. The equity story offsets the thin monthly spread: 5% annual appreciation adds $110,982 over five years. Ziffy Mortgage underwrites this on a 1.68 DSCR without U.S. credit history. With $3,700/yr in principal paydown, total projected return reaches $158,512.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 9% | 6.2% |
| Monthly Cash Flow | $64 | $450 |
City averages based on Omaha market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,026 |
| Total Monthly Debt Service | $2,803 |
| DSCR Ratio | 1.08x |
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.
Single Family
Built in 2026
N/A lot
$N/A/sqft
$250 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 68135, Omaha, NE area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,786 (100%) |
| Owner Occupied HU | 9,100 (84.4%) |
| Renter Occupied HU | 1,332 (12.3%) |
| Vacant Housing Units | 354 ( 3.3%) |
| Median Home Value | $342,997 |
| Average Home Value | $379,988 |
Housing Distribution
Address Breakdown
Residential
10,514
Single Family
10,086
Multi-Family
428
Businesses
163
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
Single Family
Built in 2026
N/A lot
$N/A/sqft
$250 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 68135, Omaha, NE area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,786 (100%) |
| Owner Occupied HU | 9,100 (84.4%) |
| Renter Occupied HU | 1,332 (12.3%) |
| Vacant Housing Units | 354 ( 3.3%) |
| Median Home Value | $342,997 |
| Average Home Value | $379,988 |
Housing Distribution
Address Breakdown
Residential
10,514
Single Family
10,086
Multi-Family
428
Businesses
163
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices