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

Let's keep in touch

Subscribe to our newsletter for timely insights and actionable tips on your real estate journey.

By signing up, you indicate that you agree to the BiggerPockets Terms & Conditions
Copied
Photo
Copied
Photo
Photo
Photo
Photo
See all photos

$334,500

For Sale - Active
1587 N 565 W Apt 101, Logan, UT 84341
4 Beds
3 Baths
1,603 Square Feet
0.02 Acres Lot
Built in 2007
For Sale - Active
Units n/a
Checked: 10 hours ago
Updated: Aug 31, 2025 at 10:05AM

Investment Summary


Monthly Cash Flow
-$687
Cap Rate
3.2%
Cash-on-Cash Return
-10.7%
Debt Coverage Ratio
0.57
Internal Rate of Return (5 years)
-6.4%

Property Description


0.02 Acres Lot
Built in 2007
For Sale - Active
Units n/a

***NEW PAINT & NEW CARPET!!! ***4 BEDROOM, 2.5-BATHROOM END UNIT TOWNHOME!!!! Tucked away from traffic for extra privacy, yet just 20 feet from additional parking, this home is designed for both comfort and convenience. Enjoy mornings on the charming patio, where cool breezes flow through the windows, keeping the home airy and bright. Just north of the property, a large grassy field offers the perfect space for kids to play or for you to enjoy the outdoors. End unit = extra privacy Freshly updated with new paint & carpet Close to guest parking Spacious layout + outdoor living spaces Move in ready! The only thing missing is You! Schedule your showing today! Square footage figures are provided as a courtesy estimate only and were obtained from county records. Buyer is advised to obtain an independent measurement.

Build Your Team


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

Avatar
Avatar
Avatar

Agents

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

Find an Agent
Avatar
Avatar
Avatar

Lenders

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

Find a Lender
Avatar
Avatar
Avatar

Property Managers

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

Find a Property Manager
Avatar
Avatar
Avatar

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: Open, Covered, Garage
  • Garage Spaces: 2
  • Spaces Total: 4

Bedroom Information

  • # of Bedrooms: 4

Bathroom Information

  • # of Baths (Full): 2
  • # of Baths (Partial): 1
  • # of Baths (Total): 3.0

Interior Features

  • # of Rooms: 11
  • # of Stories: 2

Exterior Features

  • Roof Material: Asphalt

HOA

  • Has HOA: Yes
  • Association: Connie
  • HOA Fee: $160/monthly

Land Information

  • Land Use: Residential
  • Land Use Subtype: Townhouse

Lot Information

  • Parcel ID: 041833701
  • Lot Size: 871 sqft

Property Information

  • Property Type: Townhouse
  • Style: Townhouse; Row-end
  • Year Built: 2007

Tax Information

  • Annual Tax: $1,399

Utilities

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

Location

  • County: Cache

Listing Details


Listed by:
Kerri Anthon
KW Unite Keller Williams LLC
(435) 919-7324

Source:
UtahRealEstate (Wasatch Front)
MLS#: 2088808
UtahRealEstate (Wasatch Front)

Investment Summary


Monthly Cash Flow
-$687
Cap Rate
3.2%
Cash-on-Cash Return
-10.7%
Debt Coverage Ratio
0.57
Internal Rate of Return (5 years)
-6.4%

Purchase Details

Find an Agent

Purchase price:
$334,500
Amount financed:
-$267,600
Down payment:
$66,900
Closing costs:
$10,035
Rehab costs:
$0
Initial cash invested:
$76,935
Square feet:
1,603
Cost per square foot:
$209
Monthly rent per square foot:
$1.06

Financing Details

Find a Lender

Loan amount:
$267,600
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
5.875%
Principal & interest:
$1,583
Property tax:
$117
Insurance:
$119
Private mortgage insurance (PMI):
$0
Monthly payment:
$1,819

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$1,700 $20,400
Vacancy loss: (6%)
6% -$102 -$1,224
Operating income:
$1,598 $19,176

Operating Expenses


% Rent Monthly Yearly
Property taxes: (7%)
7%-$117-$1,399
Insurance: (7%)
7%-$119-$1,428
Property management: (8%)
8%-$136-$1,632
Repairs & maintenance: (5%)
5%-$85-$1,020
Capital expenditures: (5%)
5%-$85-$1,020
HOA fees: (9%)
9%-$160-$1,920
Total operating expenses: (41%)
41%-$702-$8,419

Cash Flow


Monthly Yearly
Net operating income:
$896 $10,752
Mortgage payments:
-$1,583 -$18,996
Cash flow:
$687 $8,244