OFF_MARKETExcellent Deal291 days on market
11308 N 161st Ave
11308 N 161st Ave, Bennington, NE 68007, Bennington, NE 68007
11308 N 161st Ave, Bennington, NE 68007
Loc: Bennington, NE
Days Listed
291
Tax Assessed
$29k
Lot Size
7,405 sqft
Rent Estimate
$3,119/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
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
8.46%
Total ROI
32.0%
Cash Flow
$757/mo
DSCR
1.39
Was this AI Verdict accurate?
Data provided by Haven AI. Disclaimer
Checking Access...
Haven AI
Analyzing property data...
Checking Access...
10-Year Price Projection
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: $380,000Rent Basis: Observed Comp Model ($3,119/mo)State Tax Benchmark: 1.77% (NE)Hazard Reserve: $111/mo
Haven ScoreGood
6/ 10
Multi-factor yield grade
Cap Rate (Unleveraged)
7.10%
NOI: $26,981/yr
Cash-on-Cash Yield
3.8%
On $87,400 invested
DSCR Ratio
1.14x
Tight qualification
5-Yr Leveraged ROI
+113.2%
Equity + cumulative cash
Financing Scenario Controls
Adjust down payment & rates to model your personalized returnMonthly Cash Flow Breakdown
Monthly Operating Deductions
Property Taxes (1.77% of basis)-$42/mo
Homeowner / Hazard Insurance-$111/mo
Vacancy Reserve (5% of rent)-$156/mo
Repairs & Maintenance (10% of rent)-$312/mo
Property Management (8% of rent)-$250/mo
Total Pure Operating Expenses-$871/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,119/mo
Less: Operating Expenses-$871/mo
Net Operating Income (NOI)+$2,248/mo
Less: Debt Service (30yr @ 6.75%)-$1,972/mo
Net Cash Flow
$277/mo
$3,320/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:
Similar Properties Nearby
Explore other investment opportunities in Bennington.