Magnolia Plan, theBASINHuntsvilleUT84317
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowMagnolia Plan, theBASIN, Huntsville, UT, 84317 in Huntsville earns its strong cash-flow label: 12.12% yield, $12,120/mo rent, $4,662/mo net income, DSCR 2.25. The $1,200,000 acquisition cost produces immediate returns that put this property in the top tier for U.S. income assets accessible via Ziffy Mortgage's rental-income underwriting. Long-term, 5% annual appreciation adds $331,538 by year five. Combined with $11,052/yr in principal paydown, total projected return reaches $755,105.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 12.1% | 6.2% |
| Monthly Cash Flow | $4,662 | $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 | $12,120 |
| Total Monthly Debt Service | $6,981 |
| DSCR Ratio | 1.74x |
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.
Single Family
Built in 2024
N/A lot
$N/A/sqft
$425 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 84317, Huntsville, UT area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,968 (100%) |
| Owner Occupied HU | 911 (46.3%) |
| Renter Occupied HU | 99 ( 5.0%) |
| Vacant Housing Units | 958 (48.7%) |
| Median Home Value | $812,500 |
| Average Home Value | $859,654 |
Housing Distribution
Address Breakdown
Residential
982
Single Family
974
Multi-Family
8
Businesses
75
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
Single Family
Built in 2024
N/A lot
$N/A/sqft
$425 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 84317, Huntsville, UT area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,968 (100%) |
| Owner Occupied HU | 911 (46.3%) |
| Renter Occupied HU | 99 ( 5.0%) |
| Vacant Housing Units | 958 (48.7%) |
| Median Home Value | $812,500 |
| Average Home Value | $859,654 |
Housing Distribution
Address Breakdown
Residential
982
Single Family
974
Multi-Family
8
Businesses
75
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices