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
5504 W Burntside Ave, South Jordan, UT 84009
2 Beds
3 Baths
1,566 Square Feet
0.03 Acres Lot
Built in 2020
For Sale - Active
Units n/a
Checked: 21 hours ago
Updated: Jun 13, 2025 at 02:28AM

Investment Summary


Monthly Cash Flow
-$894
Cap Rate
3.7%
Cash-on-Cash Return
-11.2%
Debt Coverage Ratio
0.59
Internal Rate of Return (5 years)
-6.9%

Property Description


0.03 Acres Lot
Built in 2020
For Sale - Active
Units n/a

Welcome to your stylish end-unit townhome in Daybreak's sought-after Creekside Village! This immaculate 2-bedroom, 2.5-bath residence offers 1,566 sq ft of thoughtfully designed, sun-filled living space in one of South Jordan's most vibrant communities. The open-concept main floor features oversized windows, granite countertops, stainless steel appliances, and a spacious kitchen island-ideal for entertaining or relaxing in comfort. Upstairs, enjoy two expansive bedrooms, each with walk-in closets and private baths, plus a conveniently located laundry area. The first floor offers a bonus space perfect for a home office. The attached 2-car garage provides excellent storage and secure access. Unbeatable Location & Daybreak Lifestyle: Just steps from Downtown Daybreak, the brand-new Bee's Stadium, Brookside Park's pool, playgrounds, and sports courts, you're also a short walk to TRAX, additional parks, and minutes from SoDa Row and Oquirrh Lake. As a Daybreak resident, you'll enjoy high-speed internet, a state-of-the-art fitness center, 30+ miles of trails, access to Oquirrh Lake for kayaking and paddle boarding, and year-round community events and concerts. Don't miss your opportunity to own this move-in ready townhome in one of Daybreak's most desirable neighborhoods. Schedule your private showing today!

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: 6

Bedroom Information

  • # of Bedrooms: 2

Bathroom Information

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

Interior Features

  • # of Rooms: 9
  • # of Stories: 3
  • Basement Description: None
  • Fireplace: Yes

Exterior Features

  • Exterior Walls Materials: Stucco
  • Roof Material: Asphalt
  • Pool: Yes

HOA

  • Has HOA: Yes
  • Association: See Remarks
  • HOA Fee: $271/monthly

Land Information

  • Land Use: Residential
  • Land Use Subtype: Townhouse

Lot Information

  • Parcel ID: 2613168027
  • Lot Size: 1306 sqft

Property Information

  • Property Type: Townhouse
  • Style: Townhouse; Row-end
  • Year Built: 2020

Tax Information

  • Annual Tax: $2,095

Utilities

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

Location

  • County: Salt Lake

Listing Details


Listed by:
Becky Nielson
KW South Valley Keller Williams

Source:
UtahRealEstate (Wasatch Front)
MLS#: 2091745
UtahRealEstate (Wasatch Front)

Investment Summary


Monthly Cash Flow
-$894
Cap Rate
3.7%
Cash-on-Cash Return
-11.2%
Debt Coverage Ratio
0.59
Internal Rate of Return (5 years)
-6.9%

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:
1,566
Cost per square foot:
$265
Monthly rent per square foot:
$1.60

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:
$175
Insurance:
$175
Private mortgage insurance (PMI):
$0
Monthly payment:
$2,523

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$2,500 $30,000
Vacancy loss: (6%)
6% -$150 -$1,800
Operating income:
$2,350 $28,200

Operating Expenses


% Rent Monthly Yearly
Property taxes: (7%)
7%-$175-$2,095
Insurance: (7%)
7%-$175-$2,100
Property management: (8%)
8%-$200-$2,400
Repairs & maintenance: (5%)
5%-$125-$1,500
Capital expenditures: (5%)
5%-$125-$1,500
HOA fees: (11%)
11%-$271-$3,252
Total operating expenses: (43%)
43%-$1,071-$12,847

Cash Flow


Monthly Yearly
Net operating income:
$1,279 $15,348
Mortgage payments:
-$2,173 -$26,076
Cash flow:
$894 $10,728