4192 W McKellen Dr #B2, Herriman, UT, 84096 | $172/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
1 Bath
1562 sft

3101 W 3650 S, West Valley City, UT, 84119

2 Bed
2 Bath
900 sft

1817 W 7600 S APT I204, West Jordan, UT, 84084

3 Bed
1 Bath
1190 sft

1455 N Amiron Way APT A, Orem, UT, 84057

3 Bed
2 Bath
1220 sft

8176 N Cedar Springs Rd APT V8, Eagle Mountain, UT, 84005

Nearby investment properties with comparable prices

- Bed
- Bath
- sft

2127 N Morning Star Dr, Saratoga Springs, UT, 84045

3 Bed
2 Bath
1263 sft

943 W 580 S UNIT 97, Pleasant Grove, UT, 84062

3 Bed
2 Bath
1211 sft

141 W Suncrest Ln, Saratoga Springs, UT, 84045

2 Bed
2 Bath
824 sft

1199 E Waterside Cv APT 11, Cottonwood Heights, UT, 84047

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

Explore more listings using simple english

Investment Highlights

Investment property for sale in Herriman at 4192 W McKellen Dr #B2, Herriman, UT, 84096 earns $172/mo cash flow from $2,209/mo rent with a $1,701/mo payment. Total monthly income totals $2,209/mo, and annual cash flow totals $2,065/yr on $115,196 capital. ROI tracks 21.7% on current figures, and rental yield reads 7.63% at a $347,500 purchase. Equity gained on principal adds $2,242/yr, and 5% annual appreciation supports $96,008 over five years. Five-year ROI reaches 112.05% and total cumulative return in cash sums $129,081. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,209/mo property income instead of your personal income.

Condo

Built in 2017

435.60 sqft lot

$N/A/sqft

No HOA