451 & 453 Loveridge DrMoabUT84532
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeThis Moab rental at 451 & 453 Loveridge Dr, Moab, UT, 84532 sits in the solid-income band: 8.54% gross yield, $4,200/mo rent, $742/mo net after the $2,653/mo debt service, DSCR 1.58. Entry price of $590,000 is well-calibrated for the income it produces. Ziffy Mortgage finances this type of asset on rental income alone, no tax returns, no U.S. credit profile. Projected five-year appreciation of $163,006 and $5,434/yr in principal reduction bring total cumulative return to $270,637.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 8.5% | 6.2% |
| Monthly Cash Flow | $742 | $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 | $4,200 |
| Total Monthly Debt Service | $3,223 |
| DSCR Ratio | 1.30x |
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.
Multi Family
Built in 1978
0.48 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 84532, Moab, UT area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,799 (100%) |
| Owner Occupied HU | 3,055 (52.7%) |
| Renter Occupied HU | 1,577 (27.2%) |
| Vacant Housing Units | 1,167 (20.1%) |
| Median Home Value | $549,178 |
| Average Home Value | $563,309 |
Housing Distribution
Address Breakdown
Residential
4,773
Single Family
4,740
Multi-Family
33
Businesses
783
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
Multi Family
Built in 1978
0.48 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 84532, Moab, UT area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,799 (100%) |
| Owner Occupied HU | 3,055 (52.7%) |
| Renter Occupied HU | 1,577 (27.2%) |
| Vacant Housing Units | 1,167 (20.1%) |
| Median Home Value | $549,178 |
| Average Home Value | $563,309 |
Housing Distribution
Address Breakdown
Residential
4,773
Single Family
4,740
Multi-Family
33
Businesses
783
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Jane Tuft • Moab Premier Properties
Mls Name: UtahRealEstate.com
Mls Provider:
Mls ID: #2071821
Disclaimer: Based on information from the Wasatch Front Regional Multiple Listing Service, Inc. as of 2025-03-25 12:12:38 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)