Patriot Plan, Founders RidgeLa VistaNE68128
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeThis La Vista rental at Patriot Plan, Founders Ridge, La Vista, NE, 68128 sits in the solid-income band: 9.41% gross yield, $3,216/mo rent, $446/mo net after the $1,845/mo debt service, DSCR 1.74. Entry price of $410,200 is well-calibrated for the income it produces. Ziffy Mortgage finances this type of asset on rental income alone, no tax returns, no U.S. credit profile. Projected five-year appreciation of $113,331 and $3,778/yr in principal reduction bring total cumulative return to $185,231.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 9.4% | 6.5% |
| Monthly Cash Flow | $446 | $285 |
City averages based on La Vista market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,216 |
| Total Monthly Debt Service | $2,607 |
| DSCR Ratio | 1.23x |
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
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 68128, La Vista, NE area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,323 (100%) |
| Owner Occupied HU | 4,804 (57.7%) |
| Renter Occupied HU | 3,312 (39.8%) |
| Vacant Housing Units | 207 ( 2.5%) |
| Median Home Value | $310,504 |
| Average Home Value | $312,958 |
Housing Distribution
Address Breakdown
Residential
8,403
Single Family
5,524
Multi-Family
2,879
Businesses
638
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
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 68128, La Vista, NE area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,323 (100%) |
| Owner Occupied HU | 4,804 (57.7%) |
| Renter Occupied HU | 3,312 (39.8%) |
| Vacant Housing Units | 207 ( 2.5%) |
| Median Home Value | $310,504 |
| Average Home Value | $312,958 |
Housing Distribution
Address Breakdown
Residential
8,403
Single Family
5,524
Multi-Family
2,879
Businesses
638
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices