1775 E Eagle Ridge CirHatchUT84735
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowDay-one income is the story at 1775 E Eagle Ridge Cir, Hatch, UT, 84735 in Hatch. Priced at $109,000, it generates $2,184/mo in gross rent and $1,545/mo in net monthly cash flow, a 24.04% yield that comfortably supports the 4.46 DSCR needed for Ziffy Mortgage's no-W2 DSCR mortgage. Projected annual cash flow: $18,542. Five-year appreciation: $30,115. Equity from principal paydown: $1,004/yr. Total projected cumulative return: $140,625.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 24% | 6.2% |
| Monthly Cash Flow | $1,545 | $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 | $2,184 |
| Total Monthly Debt Service | $596 |
| DSCR Ratio | 3.67x |
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
2.04 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 84735, Hatch, UT area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 120 (100%) |
| Owner Occupied HU | 54 (45.0%) |
| Renter Occupied HU | 4 ( 3.3%) |
| Vacant Housing Units | 62 (51.7%) |
| Median Home Value | $450,000 |
| Average Home Value | $511,343 |
Housing Distribution
Address Breakdown
Residential
1
Single Family
1
Multi-Family
0
Businesses
22
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
No similar price properties found nearby.
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
2.04 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 84735, Hatch, UT area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 120 (100%) |
| Owner Occupied HU | 54 (45.0%) |
| Renter Occupied HU | 4 ( 3.3%) |
| Vacant Housing Units | 62 (51.7%) |
| Median Home Value | $450,000 |
| Average Home Value | $511,343 |
Housing Distribution
Address Breakdown
Residential
1
Single Family
1
Multi-Family
0
Businesses
22
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
No similar price properties found nearby.
Listed by: JANIS CAPSON • ERA BROKERS CONSOLIDATED SG
Mls Name: WCBR
Mls ID: #24-253542
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.