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

$415,000

For Sale - Active
5350 W 5150 S, Salt Lake City, UT 84118
4 Beds
2 Baths
1,938 Square Feet
0.16 Acres Lot
Built in 1976
For Sale - Active
Units n/a
Checked: 7 hours ago
Updated: Jun 17, 2025 at 03:04AM

Investment Summary


Monthly Cash Flow
-$814
Cap Rate
3.9%
Cash-on-Cash Return
-10.2%
Debt Coverage Ratio
0.63
Internal Rate of Return (5 years)
-5.9%

Property Description


0.16 Acres Lot
Built in 1976
For Sale - Active
Units n/a

Court-ordered sale. Needs TLC. Recent home inspection shows many needed repairs and a permit violation which requires removal of the side awning. SOLD AS IS. Jungle gym & storage shed excluded from sale. 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.

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: Open
  • Garage Spaces: 0
  • Spaces Total: 4

Bedroom Information

  • # of Bedrooms: 4

Bathroom Information

  • # of Baths (Full): 2
  • # of Baths (Total): 2.0

Interior Features

  • # of Rooms: 12
  • # of Stories: 2
  • Basement: Yes
  • Basement Description: Full

Exterior Features

  • Exterior Walls Materials: Siding (Alum/Vinyl)
  • Roof Material: Asphalt

Land Information

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

Lot Information

  • Parcel ID: 2012329030
  • Lot Size: 6969 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: Split-Entry/Bi-Level
  • Year Built: 1976

Tax Information

  • Annual Tax: $2,734

Utilities

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

Location

  • County: Salt Lake

Listing Details


Listed by:
Kevin Wright
Real Estate Essentials

Source:
UtahRealEstate (Wasatch Front)
MLS#: 2083115
UtahRealEstate (Wasatch Front)

Investment Summary


Monthly Cash Flow
-$814
Cap Rate
3.9%
Cash-on-Cash Return
-10.2%
Debt Coverage Ratio
0.63
Internal Rate of Return (5 years)
-5.9%

Purchase Details

Find an Agent

Purchase price:
$415,000
Amount financed:
-$332,000
Down payment:
$83,000
Closing costs:
$12,450
Rehab costs:
$0
Initial cash invested:
$95,450
Square feet:
1,938
Cost per square foot:
$214
Monthly rent per square foot:
$1.19

Financing Details

Find a Lender

Loan amount:
$332,000
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
6.840%
Principal & interest:
$2,173
Property tax:
$228
Insurance:
$161
Private mortgage insurance (PMI):
$0
Monthly payment:
$2,562

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: (10%)
10%-$228-$2,734
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: (n/a)
n/an/an/a
Total operating expenses: (35%)
35%-$803-$9,634

Cash Flow


Monthly Yearly
Net operating income:
$1,359 $16,308
Mortgage payments:
-$2,173 -$26,076
Cash flow:
$814 $9,768