Durango Plan, Hidden HillsLincolnNE68520
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowDay-one income is the story at Durango Plan, Hidden Hills, Lincoln, NE, 68520 in Lincoln. Priced at $284,700, it generates $2,525/mo in gross rent and $736/mo in net monthly cash flow, a 11.35% yield that comfortably supports the 1.97 DSCR needed for Ziffy Mortgage's no-W2 DSCR mortgage. Projected annual cash flow: $8,835. Five-year appreciation: $78,657. Equity from principal paydown: $2,622/yr. Total projected cumulative return: $145,388.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 11.4% | 5.2% |
| Monthly Cash Flow | $736 | $450 |
City averages based on Lincoln market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,525 |
| Total Monthly Debt Service | $1,843 |
| DSCR Ratio | 1.37x |
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 2025
N/A lot
$N/A/sqft
$34 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 68520, Lincoln, NE area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,401 (100%) |
| Owner Occupied HU | 889 (63.5%) |
| Renter Occupied HU | 369 (26.3%) |
| Vacant Housing Units | 143 (10.2%) |
| Median Home Value | $482,364 |
| Average Home Value | $556,668 |
Housing Distribution
Address Breakdown
Residential
1,396
Single Family
1,380
Multi-Family
16
Businesses
24
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 2025
N/A lot
$N/A/sqft
$34 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 68520, Lincoln, NE area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,401 (100%) |
| Owner Occupied HU | 889 (63.5%) |
| Renter Occupied HU | 369 (26.3%) |
| Vacant Housing Units | 143 (10.2%) |
| Median Home Value | $482,364 |
| Average Home Value | $556,668 |
Housing Distribution
Address Breakdown
Residential
1,396
Single Family
1,380
Multi-Family
16
Businesses
24
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
