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% |
Investment property for sale in Roy at 1775 W 5025 S, Roy, UT, 84067 offers a 8.49% rental yield on a $365,000 purchase with $2,581/mo rent. Total monthly income registers $2,581/mo, and a $1,786/mo payment leaves $277/mo available for distribution. Annual cash flow reaches $3,326/yr on $120,998 to close, and return on cash invested stands at 22.66% in year one. Equity gained on principal adds $2,355/yr while 5% annual appreciation supports $100,843 over five years. Portfolio math shows five-year ROI at 117.78% and total cumulative return in cash at $142,507. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,581/mo property income against a $1,786/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Townhouse
Built in 2007
1,306 sqft lot
$N/A/sqft
$165 monthly HOA
Neighborhood data shown for ZIP Code: 84067, Roy, UT area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,204 (100%) |
| Owner Occupied HU | 10,772 (75.8%) |
| Renter Occupied HU | 2,918 (20.5%) |
| Vacant Housing Units | 514 ( 3.6%) |
| Median Home Value | $424,409 |
| Average Home Value | $461,752 |
Residential
13,207
Single Family
12,558
Multi-Family
649
Businesses
596
Date | Event | Price |
|---|---|---|
| 2025-05-12 | Price change | $365,000 |
| 2024-11-18 | Price change | $370,000 |
| 2024-11-15 | Price change | $374,950 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-05-14 | $1865.44 | -1.39% | $182,600 | -3.21% |
| 2022-05-14 | $1891.78 | 17.14% | $188,650 | N/A |
| 2021-05-14 | $1614.91 | 17.56% | N/A | N/A |
Listed by: McCall Hicken • Besst Realty Group LLC
Mls Name: UtahRealEstate.com
Mls Provider:
Mls ID: #2084219
Disclaimer: Based on information from the Wasatch Front Regional Multiple Listing Service, Inc. as of 2025-05-14 12:05:14 PDT. 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](/mls-disclaimers/#319)
