OFF_MARKETExcellent Deal16 days on market
400 N Allen St
400 N Allen St, Bennington, NE 68007, Bennington, NE 68007
400 N Allen St, Bennington, NE 68007
Loc: Bennington, NE
Days Listed
16
Tax Assessed
$286k
Zestimate®
$279k
Market Rate
Lot Size
6,098 sqft
Rent Estimate
$2,419/mo
Est. Cash Flow base
Type
townhouse
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
7.68%
Total ROI
28.0%
Cash Flow
$375/mo
DSCR
1.27
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: $280,000Rent Basis: Observed Comp Model ($2,419/mo)State Tax Benchmark: 1.77% (NE)Hazard Reserve: $100/mo
Haven ScoreRisky
2/ 10
Multi-factor yield grade
Cap Rate (Unleveraged)
5.75%
NOI: $16,091/yr
Cash-on-Cash Yield
-2.1%
On $64,400 invested
DSCR Ratio
0.92x
Negative debt coverage
5-Yr Leveraged ROI
+83.8%
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)-$422/mo
Homeowner / Hazard Insurance-$100/mo
Vacancy Reserve (5% of rent)-$121/mo
Repairs & Maintenance (10% of rent)-$242/mo
Property Management (8% of rent)-$194/mo
Total Pure Operating Expenses-$1,078/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,419/mo
Less: Operating Expenses-$1,078/mo
Net Operating Income (NOI)+$1,341/mo
Less: Debt Service (30yr @ 6.75%)-$1,453/mo
Net Cash Flow
$-112/mo
$-1,343/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:
Similar Properties Nearby
Explore other investment opportunities in Bennington.