Grayson - Remington West Plan, Remington WestGretnaNE68028
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowDSCR 1.94, a wide margin that supports Ziffy Mortgage's DSCR loan without any personal income check. Annual cash flow of $9,319 stacks alongside $109,656 in projected five-year appreciation and $3,655/yr in principal reduction. Projected total cumulative return: $201,492.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 10.5% | 6.2% |
| Monthly Cash Flow | $777 | $285 |
City averages based on Gretna market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,461 |
| Total Monthly Debt Service | $2,526 |
| 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 2026
N/A lot
$N/A/sqft
$4 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 68028, Gretna, NE area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,356 (100%) |
| Owner Occupied HU | 5,202 (81.8%) |
| Renter Occupied HU | 931 (14.6%) |
| Vacant Housing Units | 223 ( 3.5%) |
| Median Home Value | $423,174 |
| Average Home Value | $450,791 |
Housing Distribution
Address Breakdown
Residential
6,191
Single Family
6,062
Multi-Family
129
Businesses
634
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
$4 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 68028, Gretna, NE area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,356 (100%) |
| Owner Occupied HU | 5,202 (81.8%) |
| Renter Occupied HU | 931 (14.6%) |
| Vacant Housing Units | 223 ( 3.5%) |
| Median Home Value | $423,174 |
| Average Home Value | $450,791 |
Housing Distribution
Address Breakdown
Residential
6,191
Single Family
6,062
Multi-Family
129
Businesses
634
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
