OFF_MARKETRisky Deal17 days on market

117 S Molley St

117 S Molley St, Bennington, NE 68007, Bennington, NE 68007
$469,500
Zestimate®:$349,300

Listing Price

Property image 1
117 S Molley St, Bennington, NE 68007
Loc: Bennington, NE
Days Listed
17
Tax Assessed
$442k
Zestimate®
$349k
Market Rate
Lot Size
0.28 acres
Rent Estimate
$2,683/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
0.1 mi away
8

Bennington Middle School

6-8
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
4.45%
Total ROI
11.9%
Cash Flow
$-634/mo
DSCR
0.73
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
2026-07-31Sold$350,000$123
2026-06-30Pending sale$374,000$131
2026-06-23Listed for sale$374,000$131
2026-06-23Listing removed$399,000$140
2026-06-08Price change$399,000$140
2026-05-14Listed for sale$429,000$151
2026-05-11Listing removed$449,000$158
2026-04-27Price change$449,000$158
2026-04-13Price change$469,500$165
2026-04-02Listed for sale$473,500$166
2000-11-01Sold$125,000$44

Tax History

YearProperty TaxTax Assessment
2025$8,434.76$441,500
2024$6,332.52$329,800
2023$7,675.9$329,800
2022$7,039.28$286,100
2021$7,182.48$286,100
2020$5,639.76$223,700
2019$5,771.18$223,700
2018$5,579.14$216,000
2017$4,452.2$216,000
2016$4,452.2$172,800
2015$4,297.22$172,800
2014$0$172,800
2013$0$172,800
2012$0$172,800
2011$0$172,800
2009$3,931.58$172,800
2008$0$172,800
2005$0$172,800
2004$0$154,000
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
3
Sq Ft
2,848
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: $469,500Rent Basis: Observed Comp Model ($2,683/mo)State Tax Benchmark: 1.77% (NE)Hazard Reserve: $137/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.27%

NOI: $15,332/yr

Cash-on-Cash Yield
-12.9%

On $107,985 invested

DSCR Ratio
0.52x

Negative debt coverage

5-Yr Leveraged ROI
+29.8%

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)-$651/mo
Homeowner / Hazard Insurance-$137/mo
Vacancy Reserve (5% of rent)-$134/mo
Repairs & Maintenance (10% of rent)-$268/mo
Property Management (8% of rent)-$215/mo
Total Pure Operating Expenses-$1,405/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,683/mo
Less: Operating Expenses-$1,405/mo
Net Operating Income (NOI)+$1,278/mo
Less: Debt Service (30yr @ 6.75%)-$2,436/mo
Net Cash Flow
$-1,158/mo
$-13,901/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Bennington.

117 S Molley St | Bennington, NE | Haven AI Analysis | Haven by ScoutHavens