77 S Rio Bravo PlWest JordanUT84088
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeThis West Jordan rental at 77 S Rio Bravo Pl, West Jordan, UT, 84088 sits in the solid-income band: 8.11% gross yield, $2,629/mo rent, $350/mo net after the $1,748/mo debt service, DSCR 1.50. Entry price of $388,800 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 $107,418 and $3,581/yr in principal reduction bring total cumulative return to $169,468.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8.1% | 5.8% |
| Monthly Cash Flow | $350 | $1,850 |
City averages based on West Jordan market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,629 |
| Total Monthly Debt Service | $2,124 |
| DSCR Ratio | 1.24x |
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 1977
1,306 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 84088, West Jordan, UT area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,455 (100%) |
| Owner Occupied HU | 8,381 (62.3%) |
| Renter Occupied HU | 4,535 (33.7%) |
| Vacant Housing Units | 539 ( 4.0%) |
| Median Home Value | $572,833 |
| Average Home Value | $612,549 |
Housing Distribution
Address Breakdown
Residential
12,352
Single Family
10,190
Multi-Family
2,162
Businesses
1,069
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 1977
1,306 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 84088, West Jordan, UT area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,455 (100%) |
| Owner Occupied HU | 8,381 (62.3%) |
| Renter Occupied HU | 4,535 (33.7%) |
| Vacant Housing Units | 539 ( 4.0%) |
| Median Home Value | $572,833 |
| Average Home Value | $612,549 |
Housing Distribution
Address Breakdown
Residential
12,352
Single Family
10,190
Multi-Family
2,162
Businesses
1,069
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Jennifer Hunt • Equity Real Estate (Premier Elite)
Mls Name: UtahRealEstate.com
Mls ID: #2116422