Drew A Plan, Capitol Reef, Herriman, UT, 84096 | $854/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
4 Bath
4690 sft

151 E Cameron Dr, Saratoga Springs, UT, 84045

4 Bed
2 Bath
1895 sft

11892 S Blue Heron Dr, Draper, UT, 84020

5 Bed
3 Bath
3004 sft

780 E 2200 N, Lehi, UT, 84043

6 Bed
3 Bath
2106 sft

2664 W 3100 S #37, West Valley City, UT, 84119

Nearby investment properties with comparable prices

4 Bed
3 Bath
2899 sft

492 W Quartz Rd #8019, Tooele, UT, 84074

Monroe Plan, Lexington Greens at Overlake

3 Bed
2 Bath
3731 sft

Monroe Plan, Lexington Greens at Overlake, Tooele, UT, 84074

3 Bed
2 Bath
3731 sft

1347 N 680 W #277, Tooele, UT, 84074

5 Bed
3 Bath
2280 sft

2020 E Autumn St, Eagle Mountain, UT, 84005

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 Drew A Plan, Capitol Reef, Herriman, UT, 84096 earns $854/mo cash flow from $4,135/mo rent with a $2,740/mo payment. Total monthly income totals $4,135/mo, and annual cash flow totals $10,245/yr on $184,207 capital. ROI tracks 25.62% on current figures, and rental yield reads 8.86% at a $559,900 purchase. Equity gained on principal adds $3,613/yr, and 5% annual appreciation supports $154,690 over five years. Five-year ROI reaches 133.02% and total cumulative return in cash sums $245,026. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $4,135/mo property income instead of your personal income.

Single Family

Built in 2026

N/A lot

$N/A/sqft

No HOA