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

$539,900

For Sale - Active
1914 E Fiesta Ln, Washington, UT 84780
3 Beds
4 Baths
1,837 Square Feet
0.04 Acres Lot
Built in 2017
For Sale - Active
Units n/a
Checked: 17 hours ago
Updated: Jun 28, 2025 at 03:05AM

Investment Summary


Monthly Cash Flow
-$1,451
Cap Rate
2.5%
Cash-on-Cash Return
-14.0%
Debt Coverage Ratio
0.43
Internal Rate of Return (5 years)
-9.6%

Property Description


0.04 Acres Lot
Built in 2017
For Sale - Active
Units n/a

This stunning fully furnished townhome in the heart of Washington, Utah, is your ideal vacation retreat or investment opportunity. Nestled in a quiet and desirable neighborhood, this beautifully designed 3-bedroom, 3.5-bath home features a spacious open floor plan, stylish decor, and all the comforts of home - just minutes from Zion National Park, Sand Hollow Reservoir, and St. George. Enjoy the modern kitchen with quartz countertops, stainless steel appliances, and a large island perfect for gathering. The inviting living area flows seamlessly to a private patio, ideal for relaxing after a day of hiking or boating. Upstairs, you'll find generous bedrooms including a luxurious primary suite with walk-in closet and en-suite bath. Whether you're seeking a personal escape or a high-performing vacation rental, this property is turn-key ready. From comfortable furnishings to thoughtful touches throughout, every detail is designed for relaxation and convenience. Don't miss your chance to own a piece of paradise at 1914 Fiesta Lane - where style meets adventure in Southern Utah!

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: 2
  • Spaces Total: 2

Bedroom Information

  • # of Bedrooms: 3

Bathroom Information

  • # of Baths (Full): 3
  • # of Baths (Partial): 1
  • # of Baths (Total): 4.0

Interior Features

  • # of Rooms: 7
  • # of Stories: 2

Exterior Features

  • Exterior Walls Materials: Stucco
  • Roof Material: Tile

HOA

  • Has HOA: Yes
  • HOA Fee: $180/monthly

Land Information

  • Land Use: Residential
  • Land Use Subtype: Townhouse

Lot Information

  • Parcel ID: WCASS3103
  • Lot Size: 1742 sqft

Property Information

  • Property Type: Townhouse
  • Style: Stories: 2
  • Year Built: 2017

Tax Information

  • Annual Tax: $3,635

Utilities

  • Heating: Electric
  • Cooling: Central Air

Location

  • County: Washington

Listing Details


Listed by:
Tyler Phillips
Simple Choice Real Estate
(800) 476-1572

Source:
UtahRealEstate (Wasatch Front)
MLS#: 2090900
UtahRealEstate (Wasatch Front)

Investment Summary


Monthly Cash Flow
-$1,451
Cap Rate
2.5%
Cash-on-Cash Return
-14.0%
Debt Coverage Ratio
0.43
Internal Rate of Return (5 years)
-9.6%

Purchase Details

Find an Agent

Purchase price:
$539,900
Amount financed:
-$431,920
Down payment:
$107,980
Closing costs:
$16,197
Rehab costs:
$0
Initial cash invested:
$124,177
Square feet:
1,837
Cost per square foot:
$294
Monthly rent per square foot:
$1.25

Financing Details

Find a Lender

Loan amount:
$431,920
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
5.875%
Principal & interest:
$2,555
Property tax:
$303
Insurance:
$161
Private mortgage insurance (PMI):
$0
Monthly payment:
$3,019

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$2,300 $27,600
Vacancy loss: (6%)
6% -$138 -$1,656
Operating income:
$2,162 $25,944

Operating Expenses


% Rent Monthly Yearly
Property taxes: (13%)
13%-$303-$3,635
Insurance: (7%)
7%-$161-$1,932
Property management: (8%)
8%-$184-$2,208
Repairs & maintenance: (5%)
5%-$115-$1,380
Capital expenditures: (5%)
5%-$115-$1,380
HOA fees: (8%)
8%-$180-$2,160
Total operating expenses: (46%)
46%-$1,058-$12,695

Cash Flow


Monthly Yearly
Net operating income:
$1,104 $13,248
Mortgage payments:
-$2,555 -$30,660
Cash flow:
$1,451 $17,412