Papillion
Investment Analysis

Papillion, NE
Investor Report

Comprehensive real estate investment analysis with cap rates, rental yields, and risk assessment.

Share:
44
Investment Score
Rent
Cap Rate (Est.)
1.9%
Gross Yield
3.2%
P/R Ratio
30.4x
YoY Growth
+1.3%
Median Home Price
$331,502
Average Rent (1BR)
$878/mo
Median Income
$109,602
Population
24,063

Investment Breakdown

9
Value Score
63
Growth Score
69
Safety Score
58
Afford Score

Papillion has a price-to-rent ratio of 30.4x, which indicates renting is more favorable than buying.

The estimated cap rate of 1.9% is below average, typical of appreciation-focused markets.

Year-over-year price growth of +1.3% indicates stable market conditions.

Rental Cash Flow Analysis

Monthly Income

Gross Rent $878
Annual Gross $10,536

Est. Monthly Expenses

Property Tax (~1.5%) -$414
Insurance (~0.5%) -$138
Maintenance (~1%) -$276
Est. Net Cash Flow $49/mo

Price Forecast 2026โ€“2028

๐Ÿ”ฎ Papillion Price Forecast 2026โ€“2028

Based on 5-year Zillow ZHVI trend analysis ยท Statistical projection
๐Ÿ“ˆ Upward Trend
PROJECTEDNOW$399K2027$424Kโ–ฒ 6.4%2028$440Kโ–ฒ 10.2%20232024Now
$462K$355K
Current
$332K
2026
Projected
$424K
โ†‘ 6.4% by 2027
Projected
$440K
โ†‘ 10.2% by 2028
5yr CAGR:+5.0%
Confidence:Moderate
Rยฒ:0.83
โ–ผ

Our Papillion housing market forecast for 2026-2028 suggests a period of stabilization rather than rapid appreciation. With a current median home price of $398,811 and a price-to-rent ratio of 33.7xโ€”far exceeding the national average of 18xโ€”the market is stretched. The 1.2% year-over-year price change indicates a significant cooling from the 29.4% gain seen over the past five years. While the market temperature score of 66/100 still leans favorable for sellers, the "RENT" verdict for buy/rent analysis signals that purchasing is financially challenging for many. This is especially true for first-time buyers navigating the affordability crunch.

When asking will Papillion home prices drop, the data points toward stagnation or modest declines rather than a sharp correction. The Risk Grade of 'A' suggests economic stability, supported by the Omaha metro's diverse economy, including Offutt Air Force Base and growing tech sectors. However, affordability is a major headwind; local wage growth may not keep pace with elevated prices and mortgage rates. The 30 days on market shows demand still exists, but inventory is gradually increasing. For those exploring Papillion real estate Papillion 2027 opportunities, the 5.2% CAGR provides a buffer against immediate losses, but the potential for near-zero appreciation is high.

Looking toward 2028, Papillion's growth story remains tied to its appeal as a family-friendly suburb with good schools. Continued population influx from the greater Omaha area could provide underlying support for prices. However, if interest rates remain elevated, the price-to-rent ratio will likely compress, either through rising rents or softening home values. This makes renting a rational short-term strategy for those not committed to a long-term hold. The forecast is balanced: expect a flat to slightly soft market in the near term with long-term stability, but not the double-digit gains seen previously.

Projected Cap Rate (2027)
1.5%
5yr CAGR
+5%

Job Market

Unemployment 2.4%
National avg: 3.7%
Job Growth (YoY) +1.4%

Healthcare

78
Score
Good

Risk Factors

Overvalued Market

Market Activity

Source: Redfin ยท 2026-01-31
Sale-to-List 101.6%
Months Supply 0.9
Price Drops 15%
Gone in 2 Wks 46%

Market Position

Affordability Below Avg
Safety Average

ROI Projector Estimate your total return

Adjust the sliders to model different investment scenarios for Papillion.

Total ROI
-116%
on $66,300 invested
Annual ROI
NaN%
compounded
Total Return
-$76,611
appreciation + cashflow
Mo. Cash Flow
-$1,724
year 1 estimate
Equity Growth Over 5 Years
Y173kY281kY388kY496kY5104k
Appreciation
$22,115
Cash Flow
-$98,726
Final Equity
$103,957

* Estimates based on 1.3% annual appreciation, 3% rent growth, 5% vacancy. Does not include closing costs, tax benefits, or capital gains tax. For illustrative purposes only.

Rental Investment Calculator Estimate your monthly cashflow

Rental Income Estimator

Pre-filled for Papillion

Property

Purchase Price$331,502
Monthly Rent$878
Down Payment20%

Financing

Interest Rate6.5%

Expenses

Property Tax1.2%
Insurance (Annual)$1,500
Maintenance Reserve1%
Vacancy Rate5%
Property Management0%
HOA (Monthly)$0
-$1,575
Monthly Cash Flow
-$18,899/ year
-28.5%
Cash-on-Cash
0.4%
Cap Rate

Monthly Breakdown

+ Rental Income$878
โˆ’ Mortgage (P&I)$1,676
โˆ’ Property Tax$332
โˆ’ Insurance$125
โˆ’ Maintenance$276
โˆ’ Vacancy Loss$44
= Net Cash Flow-$1,575

Investment Summary

Down Payment
$66,300
Loan Amount
$265,202
Total Monthly Expenses
$2,453
Gross Yield
3.2%

Disclaimer: This analysis is for informational purposes only and should not be considered financial advice. Investment decisions should be made after consulting with qualified professionals. Data sources include Zillow, Census Bureau, and BLS. Cap rates and yields are estimates based on available data.

Last updated: March 2026