Vail Plan, Whitetail EstatesAshlandNE68003
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowStrong cash flow defines Vail Plan, Whitetail Estates, Ashland, NE, 68003 in Ashland: $2,689/mo in rent, $680/mo net, 10.85% gross yield, all on a $297,500 acquisition. The 2.01 coverage ratio comfortably clears Ziffy Mortgage's threshold, enabling foreign-national buyers to close without U.S. credit documentation. Over five years, 5% appreciation adds $82,194 in value, and $2,740/yr in principal paydown steadily builds equity. Projected total cumulative return: $157,331.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 10.9% | 6.2% |
| Monthly Cash Flow | $680 | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
DSCR Loan Qualification
| Monthly Rental Income | $2,689 |
| Total Monthly Debt Service | $1,891 |
| DSCR Ratio | 1.42x |
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
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 68003, Ashland, NE area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,762 (100%) |
| Owner Occupied HU | 1,690 (61.2%) |
| Renter Occupied HU | 599 (21.7%) |
| Vacant Housing Units | 473 (17.1%) |
| Median Home Value | $305,510 |
| Average Home Value | $359,666 |
Housing Distribution
Address Breakdown
Residential
2,377
Single Family
2,244
Multi-Family
133
Businesses
165
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
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 68003, Ashland, NE area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,762 (100%) |
| Owner Occupied HU | 1,690 (61.2%) |
| Renter Occupied HU | 599 (21.7%) |
| Vacant Housing Units | 473 (17.1%) |
| Median Home Value | $305,510 |
| Average Home Value | $359,666 |
Housing Distribution
Address Breakdown
Residential
2,377
Single Family
2,244
Multi-Family
133
Businesses
165
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
