Grayson - Lions Gate Plan, Lions Gate, Papillion, NE, 68133 | $281/mo Cash Flow

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
5 Bath
5320 sft

1903 Mallard View Cir, Papillion, NE, 68046

3 Bed
2 Bath
1341 sft

17228 Taylor St, Omaha, NE, 68116

4 Bed
2 Bath
1681 sft

4817 N 93rd St, Omaha, NE, 68134

3 Bed
3 Bath
1460 sft

19643 S St, Omaha, NE, 68135

Nearby investment properties with comparable prices

3 Bed
2 Bath
1761 sft

8218 N 175th St, Bennington, NE, 68007

2 Bed
2 Bath
1828 sft

15616 Edna Cir, Omaha, NE, 68136

Motivated Seller+ 1 more

4 Bed
3 Bath
2235 sft

1229 S 167th St, Omaha, NE, 68130

3 Bed
3 Bath
2124 sft

1512 N 144th Avenue Cir, Omaha, NE, 68154

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

Return on cash invested sits at 22.51% in year one, and rental yield is 9.03% on a $390,900 entry. Equity gained on principal adds $2,522/yr, while 5% annual appreciation builds toward $107,998 over five years. Five-year ROI reaches 117.59% and total cumulative return in cash sums $152,379. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,941/mo property income rather than buyer’s personal income.

Single Family

Built in 2024

N/A lot

$N/A/sqft

$21 monthly HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 68133, Papillion, NE area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	4,876 (100%)
Owner Occupied HU	3,853 (79.0%)
Renter Occupied HU	951 (19.5%)
Vacant Housing Units	72 ( 1.5%)
Median Home Value	$372,736
Average Home Value	$390,273