1176 E Cactus DrApple ValleyUT84737
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowDay-one income is the story at 1176 E Cactus Dr, Apple Valley, UT, 84737 in Apple Valley. Priced at $130,000, it generates $1,760/mo in gross rent and $998/mo in net monthly cash flow, a 16.25% yield that comfortably supports the 3.01 DSCR needed for Ziffy Mortgage's no-W2 DSCR mortgage. Projected annual cash flow: $11,981. Five-year appreciation: $35,917. Equity from principal paydown: $1,197/yr. Total projected cumulative return: $113,345.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 16.3% | 6.2% |
| Monthly Cash Flow | $998 | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
DSCR Loan Qualification
| Monthly Rental Income | $1,760 |
| Total Monthly Debt Service | $710 |
| DSCR Ratio | 2.48x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Lot
Built in N/A
0.51 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 84737, Hurricane, UT area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,476 (100%) |
| Owner Occupied HU | 7,931 (69.1%) |
| Renter Occupied HU | 1,869 (16.3%) |
| Vacant Housing Units | 1,676 (14.6%) |
| Median Home Value | $535,201 |
| Average Home Value | $561,600 |
Housing Distribution
Address Breakdown
Residential
9,343
Single Family
9,054
Multi-Family
289
Businesses
744
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Lot
Built in N/A
0.51 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 84737, Hurricane, UT area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,476 (100%) |
| Owner Occupied HU | 7,931 (69.1%) |
| Renter Occupied HU | 1,869 (16.3%) |
| Vacant Housing Units | 1,676 (14.6%) |
| Median Home Value | $535,201 |
| Average Home Value | $561,600 |
Housing Distribution
Address Breakdown
Residential
9,343
Single Family
9,054
Multi-Family
289
Businesses
744
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Rand Lemmon • KW SG KELLER WILLIAMS REALTY HURRICANE
Mls Name: WCBR
Mls ID: #24-248633
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.