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 Washington at 2050 S Stonegate Cir APT 22, Washington, UT, 84780 generates $3,084/mo in rent and, after a $2,202/mo payment, leaves $447/mo in cash flow. Total monthly income is $3,084/mo, and annual cash flow is $5,365/yr on $149,142 invested. Return on cash invested sits at 23.51% in year one, and rental yield is 8.23% on a $449,900 entry. Equity gained on principal adds $2,903/yr, while 5% annual appreciation builds toward $124,299 over five years. Five-year ROI reaches 121.73% and total cumulative return in cash sums $181,546. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,084/mo property income rather than buyer’s personal income.
Manufactured
Built in 2005
6,969 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 84780, Washington, UT area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,175 (100%) |
| Owner Occupied HU | 10,349 (64.0%) |
| Renter Occupied HU | 2,918 (18.0%) |
| Vacant Housing Units | 2,908 (18.0%) |
| Median Home Value | $603,387 |
| Average Home Value | $638,771 |
Residential
14,018
Single Family
13,894
Multi-Family
124
Businesses
602
Date | Event | Price |
|---|---|---|
| 2025-03-12 | Price change | $449,900 |
| 2021-06-17 | Pending sale | $375,953 |
| 2021-06-09 | Listed for sale | $375,953 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-03-16 | $1429.95 | -13.55% | $214,610 | -8.12% |
| 2022-03-16 | $1654.02 | 5.29% | $233,585 | 28.74% |
| 2021-03-16 | $1570.95 | 23.18% | $181,445 | 30.24% |
Listed by: LANCE M OBORN • RED ROCK REAL ESTATE
Mls Name: WCBR
Mls ID: #25-259241
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.
