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
483 N 2650 W Apt 6, Tremonton, UT 84337, US
Copied

$246,900
BiggerPockets estimate

Off Market
483 N 2650 W Apt 6, Tremonton, UT 84337
2 Beds
1.5 Baths
955 Square Feet
0.01 Acres Lot
Built in 2019
Off Market
Units n/a
Checked: 7 months ago
Updated: May 30, 2025 at 03:13AM

Investment Summary


Monthly Cash Flow
-$406
Cap Rate
3.7%
Cash-on-Cash Return
-8.6%
Debt Coverage Ratio
0.65
Internal Rate of Return (5 years)
-4.3%

Property Description


0.01 Acres Lot
Built in 2019
Off Market
Units n/a

This property is not currently listed for sale or rent on BiggerPockets. The details below may have been provided by the owner, a third party, or public records.

Located at 483 N 2650 W Apt 6, Tremonton, UT (ZIP code 84337) this townhouse features 2 bedrooms, 1.5 bathrooms and approximately 955 square feet of living space. The property sits on a 0.01 acre lot and was built in 2019.

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

  • Spaces Total: 0

Bedroom Information

  • # of Bedrooms: 2

Bathroom Information

  • # of Baths (Full): 1
  • # of Baths (Partial): 1
  • # of Baths (Total): 1.5

Interior Features

  • # of Rooms: 9
  • # of Stories: 2
  • Basement Description: Slab

HOA

  • Has HOA: Yes
  • Association: Burdette Stocking
  • HOA Fee: $99/monthly

Land Information

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

Lot Information

  • Parcel ID: 052380128
  • Lot Size: 435 sqft

Property Information

  • Property Type: Townhouse
  • Year Built: 2019

Tax Information

  • Annual Tax: $1,254

Utilities

  • Heating: Central, Forced Air, Natural Gas
  • Cooling: Central Air

Location

  • County: Box Elder

Investment Summary


Monthly Cash Flow
-$406
Cap Rate
3.7%
Cash-on-Cash Return
-8.6%
Debt Coverage Ratio
0.65
Internal Rate of Return (5 years)
-4.3%

Purchase Details

Find an Agent

Purchase price:
$246,900
Amount financed:
-$197,520
Down payment:
$49,380
Closing costs:
$7,407
Rehab costs:
$0
Initial cash invested:
$56,787
Square feet:
955
Cost per square foot:
$259
Monthly rent per square foot:
$1.47

Financing Details

Find a Lender

Loan amount:
$197,520
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
5.875%
Principal & interest:
$1,168
Property tax:
$105
Insurance:
$98
Private mortgage insurance (PMI):
$0
Monthly payment:
$1,371

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$1,400 $16,800
Vacancy loss: (6%)
6% -$84 -$1,008
Operating income:
$1,316 $15,792

Operating Expenses


% Rent Monthly Yearly
Property taxes: (7%)
7%-$105-$1,255
Insurance: (7%)
7%-$98-$1,176
Property management: (8%)
8%-$112-$1,344
Repairs & maintenance: (5%)
5%-$70-$840
Capital expenditures: (5%)
5%-$70-$840
HOA fees: (7%)
7%-$99-$1,188
Total operating expenses: (40%)
40%-$554-$6,643

Cash Flow


Monthly Yearly
Net operating income:
$762 $9,144
Mortgage payments:
-$1,168 -$14,016
Cash flow:
-$406 -$4,872