3692 N Nathan St Lot 1028Eagle MountainUT84005
INVESTMENT ANALYSIS
Investment Verdict
Steady Equity BuilderThe cash-flow margin at 3692 N Nathan St Lot 1028, Eagle Mountain, UT, 84005 in Eagle Mountain is narrow, $192/mo net on $3,230/mo rent after the $2,247/mo debt service, but the property operates at break-even-plus, not a loss. At $499,614 with a 7.76% yield, the long-run equity case via 5% appreciation ($138,034 over five years) and $4,601/yr in principal paydown is where the returns accumulate. Ziffy Mortgage's 1.44 DSCR loan requires no W-2s or U.S. credit. Total projected cumulative return: $201,560.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 7.8% | 5.2% |
| Monthly Cash Flow | $192 | $1,850 |
City averages based on Eagle Mountain market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,230 |
| Total Monthly Debt Service | $2,840 |
| DSCR Ratio | 1.14x |
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 2025
6,098 sqft lot
$N/A/sqft
$110 monthly HOA
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 2025
6,098 sqft lot
$N/A/sqft
$110 monthly HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: JeNee Hutchinson • True North Realty LLC
Mls Name: UtahRealEstate.com
Mls Provider:
Mls ID: #2116777
Disclaimer: Based on information from the Wasatch Front Regional Multiple Listing Service, Inc. as of 2026-02-06 17:41:19 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](/mls-disclaimers/#319)