3554 N Willow Creek LnEdenUT84310
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 Eden at 3554 N Willow Creek Ln, Eden, UT, 84310 priced at $899,900 pairs $6,564/mo rent with $1,214/mo cash flow after a $4,405/mo payment. Total monthly income equals $6,564/mo, and annual cash flow comes to $14,569/yr on $296,067 invested. Return on cash invested is 24.98% in year one, and rental yield stands at 8.75% on a $899,900 basis. Equity gained on principal adds $5,807/yr, and 5% annual appreciation accumulates to $248,626 by year five. Five-year ROI measures 129.7% and total cumulative return in cash reaches $383,992. For financing, Ziffy Mortgage’s DSCR program evaluates $6,564/mo property income against a $4,405/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2024
2,613 sqft lot
$N/A/sqft
$75 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 84310, Eden, UT area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,955 (100%) |
| Owner Occupied HU | 1,774 (60.0%) |
| Renter Occupied HU | 173 ( 5.9%) |
| Vacant Housing Units | 1,008 (34.1%) |
| Median Home Value | $851,048 |
| Average Home Value | $918,038 |
Housing Distribution
Address Breakdown
Residential
1,671
Single Family
1,404
Multi-Family
267
Businesses
146
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Christian C Manion • Equity Real Estate (Premier Elite)
Mls Name: UtahRealEstate.com
Mls Provider:
Mls ID: #2031272
Disclaimer: Based on information from the Wasatch Front Regional Multiple Listing Service, Inc. as of 2025-02-20 03:25:40 PST. 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](/info/mls-disclaimers/#mls_319)