Ethan A Plan, Capitol Reef, Herriman, UT, 84096 | $852/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

3 Bed
4 Bath
1822 sft

11267 S Lake Run Rd, South Jordan, UT, 84009

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

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

Rental property for sale in Herriman at Ethan A Plan, Capitol Reef, Herriman, UT, 84096 priced at $559,900 converts $4,133/mo rent into $852/mo cash flow after a $2,740/mo obligation. Total monthly income equals $4,133/mo, and annual cash flow totals $10,221/yr on $184,207 invested. Return on cash invested prints 25.61% in year one, and rental yield reads 8.86% against a $559,900 entry. Equity gained on principal adds $3,613/yr, while 5% annual appreciation compiles into $154,690 by year five. Five-year ROI reaches 132.94% and total cumulative return in cash sums $244,882. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $4,133/mo property income covering a $2,740/mo payment, not borrower’s personal income.

Single Family

Built in 2026

N/A lot

$N/A/sqft

No HOA