Grayson - Schram 108 Plan, Schram 108, Papillion, NE, 68046 | $592/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
1640 sft

Commodore 1640 Encore Plan, Liberty, Bellevue, NE, 68123

4 Bed
3 Bath
2025 sft

2118 S 162nd Cir, Omaha, NE, 68130

3 Bed
3 Bath
1700 sft

1282 S 163rd Ave, Omaha, NE, 68130

4 Bed
3 Bath
2424 sft

14767 Ames Ave, Omaha, NE, 68116

Nearby investment properties with comparable prices

3 Bed
2 Bath
1621 sft

21101 Jefferson St, Elkhorn, NE, 68022

3 Bed
2 Bath
1732 sft

14615 S 18th St, Bellevue, NE, 68123

3 Bed
2 Bath
1693 sft

21064 Polk St, Elkhorn, NE, 68022

3 Bed
2 Bath
1498 sft

HAMILTON Plan, Oak Leaf, Papillion, NE, 68133

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

Total monthly income runs $3,317/mo, and a $1,967/mo payment keeps the spread at $592/mo. Purchase price stands at $401,900, and rental yield measures 9.9% with $3,317/mo rent. Return on cash invested shows 25.24% in year one, and 5% annual appreciation builds toward $111,038 over five years. Five-year ROI reaches 132.24% and total cumulative return in cash records $176,184. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,317/mo property income covering a $1,967/mo payment rather than investor’s personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

$11 monthly HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 68046, Papillion, NE area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	13,819 (100%)
Owner Occupied HU	9,600 (69.5%)
Renter Occupied HU	3,757 (27.2%)
Vacant Housing Units	462 ( 3.3%)
Median Home Value	$361,415
Average Home Value	$380,980