Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Rental property for sale in Payson at 1045 S 1700 W APT 1123, Payson, UT, 84651 generates $1,908/mo in rent and, after a $1,356/mo payment, leaves $9/mo in cash flow. Total monthly income is $1,908/mo, and annual cash flow is $111/yr on $91,826 invested. Return on cash invested sits at 20.03% in year one, and rental yield is 8.27% on a $277,000 entry. Equity gained on principal adds $1,787/yr, while 5% annual appreciation builds toward $76,530 over five years. Five-year ROI reaches 104.39% and total cumulative return in cash sums $95,859. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,908/mo property income rather than buyer’s personal income.
Condo
Built in 2014
1,306 sqft lot
$N/A/sqft
$275 monthly HOA
Neighborhood data shown for ZIP Code: 84651, Payson, UT area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,360 (100%) |
| Owner Occupied HU | 7,284 (77.8%) |
| Renter Occupied HU | 1,834 (19.6%) |
| Vacant Housing Units | 242 ( 2.6%) |
| Median Home Value | $558,916 |
| Average Home Value | $577,660 |
Residential
9,555
Single Family
9,551
Multi-Family
4
Businesses
510
Date | Event | Price |
|---|---|---|
| 2025-01-03 | Listed for sale | $277,000 |
| 2019-10-21 | Listing removed | $190,900 |
| 2019-09-19 | Pending sale | $190,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-02-18 | $1412.04 | -0.66% | $262,000 | 1.00% |
| 2022-02-18 | $1421.42 | 19.93% | $259,400 | 147.19% |
| 2021-02-18 | $1185.19 | 2.73% | $104,940 | -42.25% |
Listed by: Christina Schmidt • Coldwell Banker Realty (Union Heights)
Mls Name: UtahRealEstate.com
Mls Provider:
Mls ID: #2056645
Disclaimer: Based on information from the Wasatch Front Regional Multiple Listing Service, Inc. as of 2025-02-18 12:46:37 PST. All data, including all measurements and calculations of area, is obtained from various sources and has not been, and will not be, verified by broker or the MLS. All information should be independently reviewed and verified for accuracy. Properties may or may not be listed by the office/agent presenting the information. [Click here for more information](/info/mls-disclaimers/#mls_319)
