3901 Pine Landing WayWest JordanUT84084
INVESTMENT ANALYSIS
Investment Verdict
Steady Equity Builder3901 Pine Landing Way, West Jordan, UT, 84084 in West Jordan earns a respectable 7.21% gross yield at $379,500, but after the $1,706/mo mortgage the net cash flow is $54/mo, a tight but positive spread. Expense discipline (vacancy, management, maintenance) will determine whether the margin widens. Ziffy Mortgage's DSCR mortgage (1.34) still qualifies on property income; a larger down payment can improve the cash-flow buffer. Long-term, 5% appreciation projects $104,849 over five years, making equity the dominant return driver. Total projected return: $146,950.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 7.2% | 5.8% |
| Monthly Cash Flow | $54 | $1,850 |
City averages based on West Jordan market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,279 |
| Total Monthly Debt Service | $2,073 |
| DSCR Ratio | 1.10x |
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.
Townhouse
Built in 2002
4,356 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 84084, West Jordan, UT area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,062 (100%) |
| Owner Occupied HU | 7,357 (66.5%) |
| Renter Occupied HU | 3,330 (30.1%) |
| Vacant Housing Units | 375 ( 3.4%) |
| Median Home Value | $516,423 |
| Average Home Value | $556,878 |
Housing Distribution
Address Breakdown
Residential
10,027
Single Family
8,327
Multi-Family
1,700
Businesses
894
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
Townhouse
Built in 2002
4,356 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 84084, West Jordan, UT area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,062 (100%) |
| Owner Occupied HU | 7,357 (66.5%) |
| Renter Occupied HU | 3,330 (30.1%) |
| Vacant Housing Units | 375 ( 3.4%) |
| Median Home Value | $516,423 |
| Average Home Value | $556,878 |
Housing Distribution
Address Breakdown
Residential
10,027
Single Family
8,327
Multi-Family
1,700
Businesses
894
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Evelyn Chandler • Presidio Real Estate (South Valley)
Mls Name: UtahRealEstate.com
Mls ID: #2097844