Red Trails Plan 1530 Plan, Red TrailsWashingtonUT84780
INVESTMENT ANALYSIS
Investment Verdict
Steady Equity BuilderThis Washington rental at Red Trails Plan 1530 Plan, Red Trails, Washington, UT, 84780 sits in the solid-income band: 7.92% gross yield, $2,557/mo rent, $286/mo net after the $1,751/mo debt service, DSCR 1.46. Entry price of $389,500 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 $107,612 and $3,587/yr in principal reduction bring total cumulative return to $164,814.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 7.9% | 5.8% |
| Monthly Cash Flow | $286 | $1,850 |
City averages based on Washington market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,557 |
| Total Monthly Debt Service | $2,128 |
| DSCR Ratio | 1.20x |
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 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 84780, Washington, UT area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,175 (100%) |
| Owner Occupied HU | 10,349 (64.0%) |
| Renter Occupied HU | 2,918 (18.0%) |
| Vacant Housing Units | 2,908 (18.0%) |
| Median Home Value | $603,387 |
| Average Home Value | $638,771 |
Housing Distribution
Address Breakdown
Residential
14,018
Single Family
13,894
Multi-Family
124
Businesses
602
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 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 84780, Washington, UT area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,175 (100%) |
| Owner Occupied HU | 10,349 (64.0%) |
| Renter Occupied HU | 2,918 (18.0%) |
| Vacant Housing Units | 2,908 (18.0%) |
| Median Home Value | $603,387 |
| Average Home Value | $638,771 |
Housing Distribution
Address Breakdown
Residential
14,018
Single Family
13,894
Multi-Family
124
Businesses
602
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Ence Homes
Mls Name: Ence Homes
Mls Provider:
Mls ID: #N/A