OFF_MARKETRisky Deal17 days on market

12504 N 177th Cir

12504 N 177th Cir, Bennington, NE 68007, Bennington, NE 68007
$2,900,000
Zestimate®:$2,720,200

Listing Price

Property image 1
12504 N 177th Cir, Bennington, NE 68007
Loc: Bennington, NE
Days Listed
17
Tax Assessed
$1751k
Zestimate®
$2720k
Market Rate
Lot Size
0.60 acres
Rent Estimate
$6,107/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
1.8 mi away
8

Bennington Middle School

6-8
1.1 mi away
9

Bennington Secondary School

9-12
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
1.51%
Total ROI
-2.8%
Cash Flow
$-11,019/mo
DSCR
0.25
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
2026-08-17Price change$2,850,000$363
2026-04-03Listed for sale$2,900,000$370
2026-01-08Listing removed$2,985,000$380
2025-05-04Listed for sale$2,985,000$380
2025-04-25Listing removed$3,200,000$408
2024-04-23Price change$2,985,000$380
2024-01-30Price change$3,100,000$395
2023-08-30Price change$3,200,000$408
2023-05-26Listed for sale$3,500,000$446
2020-10-05Sold$240,000$31

Tax History

YearProperty TaxTax Assessment
2025$42,002.82$1,750,900
2024$42,436.16$1,750,900
2023$42,835.78$1,487,400
2022$15,980.04$535,800
2021$4,949.1$166,000
2020$1,643.16$54,800
2019$1,737.08$59,200
2018$1,611.46$54,800
2017$3,499.7$107,400
2016$3,499.7$116,800
2015$2,319.34$80,000
2014$0$80,000
2013$0$80,000
2012$0$80,000
2011$0$80,000
2009$2,175.14$80,000
2008$0$80,000
2005$0$46,000
2004$0$46,000
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
7
Baths
8
Sq Ft
7,847
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: $2,900,000Rent Basis: Observed Comp Model ($6,107/mo)State Tax Benchmark: 1.77% (NE)Hazard Reserve: $846/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
0.53%

NOI: $15,286/yr

Cash-on-Cash Yield
-24.8%

On $667,000 invested

DSCR Ratio
0.08x

Negative debt coverage

5-Yr Leveraged ROI
+-29.7%

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)-$2,583/mo
Homeowner / Hazard Insurance-$846/mo
Vacancy Reserve (5% of rent)-$305/mo
Repairs & Maintenance (10% of rent)-$611/mo
Property Management (8% of rent)-$489/mo
Total Pure Operating Expenses-$4,833/mo
Net Investor Cash Flow
Gross Scheduled Rent+$6,107/mo
Less: Operating Expenses-$4,833/mo
Net Operating Income (NOI)+$1,274/mo
Less: Debt Service (30yr @ 6.75%)-$15,047/mo
Net Cash Flow
$-13,774/mo
$-165,284/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Bennington.