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 Herriman at 3761 W Pure Nirvana Ln, Herriman, UT, 84096 priced at $440,000 converts $2,138/mo rent into after a $2,154/mo obligation. Total monthly income equals $2,138/mo. Return on cash invested prints 14.71% in year one, and rental yield reads 5.83% against a $440,000 entry. Equity gained on principal adds $2,839/yr, while 5% annual appreciation compiles into $121,564 by year five. Five-year ROI reaches 75.12% and total cumulative return in cash sums $109,570. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,138/mo property income covering a $2,154/mo payment, not borrower’s personal income.
Townhouse
Built in 2020
871.20 sqft lot
$N/A/sqft
$190 monthly HOA
Date | Event | Price |
|---|---|---|
| 2025-04-16 | Listed for sale | $440,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-18 | $2512.47 | -1.41% | $226,655 | 4.20% |
| 2023-04-18 | $2548.31 | -1.90% | $217,525 | -1.62% |
| 2022-04-18 | $2597.70 | 105.06% | $221,100 | 133.59% |
Listed by: Kessia Overton • K & A Real Estate Service, LLC
Mls Name: UtahRealEstate.com
Mls Provider:
Mls ID: #2078036
Disclaimer: Based on information from the Wasatch Front Regional Multiple Listing Service, Inc. as of 2025-04-18 12:05:02 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)
