3677 N Willow Brook LnEdenUT84310
INVESTMENT ANALYSIS
Investment Verdict
Income-ProducingSteady, low-maintenance, and fundable: 3677 N Willow Brook Ln, Eden, UT, 84310 in Eden at $785,000. Rental yield 6.78%. The 6.78% yield and 1.29 DSCR put this right in the range Ziffy Mortgage approves for non-U.S. investors without W-2s or domestic credit. Appreciation at 5%/yr is projected to add $216,881 by year five, and $7,230/yr in principal reduction steadily grows the investor's stake. Total projected cumulative return: $292,538.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 6.8% | 6.2% |
| Monthly Cash Flow | $(168) | $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 | $4,543 |
| Total Monthly Debt Service | $4,293 |
| DSCR Ratio | 1.06x |
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.
Single Family
Built in 1995
0.33 Acres lot
$N/A/sqft
$50 annually 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
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
Single Family
Built in 1995
0.33 Acres lot
$N/A/sqft
$50 annually 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: Tara Parker • Engel & Volkers Logan, LLC
Mls Name: UtahRealEstate.com
Mls Provider:
Mls ID: #2080267
Disclaimer: Based on information from the Wasatch Front Regional Multiple Listing Service, Inc. as of 2025-04-29 12:10:16 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)