13554 Bella Monte DrDraperUT84020
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
Investment Highlights
Rental property for sale in Draper at 13554 Bella Monte Dr, Draper, UT, 84020 generates $2,747/mo in rent and, after a $2,129/mo payment, leaves $198/mo in cash flow. Total monthly income is $2,747/mo, and annual cash flow is $2,370/yr on $144,203 invested. Return on cash invested sits at 21.55% in year one, and rental yield is 7.58% on a $435,000 entry. Equity gained on principal adds $2,807/yr, while 5% annual appreciation builds toward $120,182 over five years. Five-year ROI reaches 111.24% and total cumulative return in cash sums $160,404. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,747/mo property income rather than buyer’s personal income.
Townhouse
Built in 2008
435.60 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 84020, Draper, UT area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,895 (100%) |
| Owner Occupied HU | 11,559 (64.6%) |
| Renter Occupied HU | 5,608 (31.3%) |
| Vacant Housing Units | 728 ( 4.1%) |
| Median Home Value | $820,190 |
| Average Home Value | $909,367 |
Housing Distribution
Address Breakdown
Residential
18,061
Single Family
13,777
Multi-Family
4,284
Businesses
2,342
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices