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 Vernal at 1200 N 100 W APT 40, Vernal, UT, 84078 generates $1,556/mo in rent and, after a $888/mo payment, leaves $328/mo in cash flow. Total monthly income is $1,556/mo, and annual cash flow is $3,930/yr on $60,167 invested. Return on cash invested sits at 26.44% in year one, and rental yield is 10.29% on a $181,500 entry. Equity gained on principal adds $1,171/yr, while 5% annual appreciation builds toward $50,145 over five years. Five-year ROI reaches 138.67% and total cumulative return in cash sums $83,432. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,556/mo property income rather than buyer’s personal income.
Condo
Built in 1982
4,356 sqft lot
$N/A/sqft
$165 monthly HOA
Neighborhood data shown for ZIP Code: 84078, Vernal, UT area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,967 (100%) |
| Owner Occupied HU | 7,420 (62.0%) |
| Renter Occupied HU | 3,345 (28.0%) |
| Vacant Housing Units | 1,202 (10.0%) |
| Median Home Value | $370,853 |
| Average Home Value | $424,813 |
Residential
10,614
Single Family
10,565
Multi-Family
49
Businesses
1,076
Date | Event | Price |
|---|---|---|
| 2025-08-04 | Price change | $185,000 |
| 2025-07-18 | Price change | $187,000 |
| 2025-07-10 | Listed for sale | $192,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-15 | $575.47 | 11.28% | $65,327 | 18.00% |
| 2023-10-15 | $517.14 | 44.44% | $55,362 | 67.06% |
| 2022-10-15 | $358.03 | 2.38% | $33,139 | 24.00% |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
