Skip to content
×
Pro Members Get
Full Access!
Get off the sidelines and take action in real estate investing with BiggerPockets Pro. Our comprehensive suite of tools and resources minimize mistakes, support informed decisions, and propel you to success.
Advanced networking features
Market and Deal Finder tools
Property analysis calculators
Landlord Command Center
ANNUAL Save 16%
$32.50 /mo
$390 billed annualy
MONTHLY
$39 /mo
billed monthly
7 day free trial. Cancel anytime
Copied
Photo
Copied
Photo
Photo
Photo
Photo
See all photos

$625,000

For Sale - Active
1169 N 200 E, Nephi, UT 84648
6 Beds
3 Baths
3,060 Square Feet
0.24 Acres Lot
Built in 2022
For Sale - Active
Units n/a
Checked: 20 hours ago
Updated: May 30, 2025 at 03:48PM

Investment Summary


Monthly Cash Flow
-$793
Cap Rate
4.2%
Cash-on-Cash Return
-6.6%
Debt Coverage Ratio
0.73
Internal Rate of Return (5 years)
-2.4%

Property Description


0.24 Acres Lot
Built in 2022
For Sale - Active
Units n/a

GREAT VALUE with a fully finished basement* Plus, lots of storage with an oversized 3-4 car garage* Newer Construction with brand new paint* MAIN FLOOR LIVING with a MASTER SUITE* Sought after Chapel View Estates with an open floor plan and surrounded with newer homes* Plus, this in a convenient location* Quality construction with 2x6 exterior walls, modern features and plenty of space for storage, vehicles and toys! IMPRESSIVE VIEWS of Mt. Nebo, with easy access to freeway, shopping and hospital. EASY TO SHOW!

Build Your Team


Quickly find investor-friendly professionals who can help you succeed in real estate investing at any stage of the investing journey.

Agents

Match with investor-friendly agents who can help you find, analyze, and close your next deal

Find an Agent

Lenders

Get the best funding…find investor-friendly lenders who specialize in your deal strategy

Find a Lender

Property Managers

Transition to passive investing. Find a trusted property management partnership that lasts.

Find a Property Manager

Tax Pros & Accountants

Taxes and financial reporting made easy—find experts to create tax savings strategies, file taxes, and more

Find a Tax Pro

Location


Property Details


Parking

  • Description: Covered, Garage
  • Details: Attached
  • Garage Spaces: 4
  • Spaces Total: 4

Bedroom Information

  • # of Bedrooms: 6

Bathroom Information

  • # of Baths (Full): 2
  • # of Baths (Total): 3.0

Interior Features

  • # of Rooms: 15
  • # of Stories: 2
  • Basement: Yes
  • Basement Description: Full

Exterior Features

  • Roof Material: Asphalt

Land Information

  • Land Use: Residential
  • Land Use Subtype: Single Family Residential

Lot Information

  • Parcel ID: XA3A0500CVE41
  • Lot Size: 10454 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: Rambler/Ranch
  • Year Built: 2022

Tax Information

  • Annual Tax: $2,994

Utilities

  • Heating: Central, Natural Gas, Forced Air
  • Cooling: Ceiling Fan(s), Central Air

Location

  • County: Juab

Listing Details


Listed by:
Aaron Drussel
Better Homes and Gardens Real Estate Momentum (Lehi)

Source:
UtahRealEstate (Wasatch Front)
MLS#: 2080655
UtahRealEstate (Wasatch Front)

Investment Summary


Monthly Cash Flow
-$793
Cap Rate
4.2%
Cash-on-Cash Return
-6.6%
Debt Coverage Ratio
0.73
Internal Rate of Return (5 years)
-2.4%

Purchase Details

Find an Agent

Purchase price:
$625,000
Amount financed:
-$500,000
Down payment:
$125,000
Closing costs:
$18,750
Rehab costs:
$0
Initial cash invested:
$143,750
Square feet:
3,060
Cost per square foot:
$204
Monthly rent per square foot:
$1.14

Financing Details

Find a Lender

Loan amount:
$500,000
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
5.875%
Principal & interest:
$2,958
Property tax:
$250
Insurance:
$245
Private mortgage insurance (PMI):
$0
Monthly payment:
$3,453

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$3,500 $42,000
Vacancy loss: (6%)
6% -$210 -$2,520
Operating income:
$3,290 $39,480

Operating Expenses


% Rent Monthly Yearly
Property taxes: (7%)
7%-$250-$2,994
Insurance: (7%)
7%-$245-$2,940
Property management: (8%)
8%-$280-$3,360
Repairs & maintenance: (5%)
5%-$175-$2,100
Capital expenditures: (5%)
5%-$175-$2,100
HOA fees: (n/a)
n/an/an/a
Total operating expenses: (32%)
32%-$1,125-$13,494

Cash Flow


Monthly Yearly
Net operating income:
$2,165 $25,980
Mortgage payments:
-$2,958 -$35,496
Cash flow:
$793 $9,516