OFF_MARKETRisky Deal2 days on market

12616 N 178th Cir

12616 N 178th Cir, Bennington, NE 68007, Bennington, NE 68007
$1,699,900
Zestimate®:$1,583,500

Listing Price

Property image 1
12616 N 178th Cir, Bennington, NE 68007
Loc: Bennington, NE
Days Listed
2
Tax Assessed
$1073k
Zestimate®
$1584k
Market Rate
Lot Size
0.52 acres
Rent Estimate
$5,385/mo
Est. Cash Flow base
Type
single family

More Than Just a Property

We believe a home extends beyond its walls. That's why we help you explore the pulse of the community—from top-rated schools to essential emergency services. Your safety, well-being, and connection to the neighborhood matter to us.

4.9
Safety Score
A+
Schools

Nearby Schools

Educational options and performance ratings in the area.

8

Bennington Elementary School

PK-5
1.9 mi away
8

Bennington Middle School

6-8
1.2 mi away
9

Bennington Secondary School

9-12
1.1 mi away

Property Overview

A stunning investment opportunity in a prime location. This property features modern amenities, spacious living areas, and strong rental potential.

Features & Amenities

Open Floor PlanHardwood FloorsModern KitchenStainless Steel AppliancesCentral Heat/AirLarge BackyardParkingNear Transit

Haven AI Verdict

Recommendation
Pending...
Confidence Score: 0/10
Exercise caution due to potential market volatility.
Cap Rate
2.35%
Total ROI
1.4%
Cash Flow
$-5,262/mo
DSCR
0.39
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Checking Access...

Haven AI

Analyzing property data...

Checking Access...

10-Year Price Projection

Price & Tax History

Price History

DateEventPricePrice/sqft
2026-06-30Sold$1,590,000$338
2026-06-14Pending sale$1,650,000$351
2026-05-27Price change$1,650,000$351
2026-04-17Listed for sale$1,699,900$361
2025-12-16Listing removed$1,699,900$361
2025-11-05Listed for sale$1,699,900$361
2022-12-16Sold$1,340,000$285
2022-11-03Pending sale$1,345,000$286
2022-09-22Listed for sale$1,345,000$286
2021-11-12Sold$1,195,000$254
2021-06-26Pending sale$1,150,000$244
2021-05-07Listed for sale$1,150,000$244
2021-02-02Sold$180,000$38
2020-12-29Pending sale$200,000$42
2020-12-21Listed for sale$200,000$42
2019-12-17Sold$87,500$19
2019-01-23Listing removed$90,000$19
2018-12-18Sold$88,000$19
2018-02-09Listed for sale$90,000$19

Tax History

YearProperty TaxTax Assessment
2025$25,742.8$1,073,100
2024$25,772.62$1,073,100
2023$28,620.54$993,800
2022$24,307.06$815,000
2021$2,638.52$88,500
2020$1,037.46$34,600
2019$1,094.5$37,300
2018$1,017.46$34,600
2017$2,211.28$67,800
2016$2,211.28$73,800
2015$1,464.08$50,500
2014$0$50,500
2013$0$50,500
2012$0$50,500
2011$0$50,500
2009$1,373.06$50,500
2008$0$50,500
2005$0$29,000
2004$0$29,000
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
5
Baths
5
Sq Ft
4,706
Institutional Underwriting Ledger

Investment Numbers & Operating Model

Standardized cash flow underwriting modeled with state tax schedules, regional insurance hazard risk, and disciplined operating reserves.

Data Sources:MLS List Price: $1,699,900Rent Basis: Observed Comp Model ($5,385/mo)State Tax Benchmark: 1.77% (NE)Hazard Reserve: $496/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
1.46%

NOI: $24,812/yr

Cash-on-Cash Yield
-20.7%

On $390,977 invested

DSCR Ratio
0.23x

Negative debt coverage

5-Yr Leveraged ROI
+-9.4%

Equity + cumulative cash

Financing Scenario Controls
Adjust down payment & rates to model your personalized return

Monthly Cash Flow Breakdown

Monthly Operating Deductions
Property Taxes (1.77% of basis)-$1,583/mo
Homeowner / Hazard Insurance-$496/mo
Vacancy Reserve (5% of rent)-$269/mo
Repairs & Maintenance (10% of rent)-$539/mo
Property Management (8% of rent)-$431/mo
Total Pure Operating Expenses-$3,317/mo
Net Investor Cash Flow
Gross Scheduled Rent+$5,385/mo
Less: Operating Expenses-$3,317/mo
Net Operating Income (NOI)+$2,068/mo
Less: Debt Service (30yr @ 6.75%)-$8,820/mo
Net Cash Flow
$-6,753/mo
$-81,033/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Bennington.