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

$500,000

For Sale - Active
5757 N Parkview Dr, Stansbury Park, UT 84074
4 Beds
3 Baths
2,008 Square Feet
0.19 Acres Lot
Built in 2010
For Sale - Active
Units n/a
Checked: 16 hours ago
Updated: Jun 22, 2025 at 03:08AM

Investment Summary


Monthly Cash Flow
-$1,194
Cap Rate
3.4%
Cash-on-Cash Return
-12.5%
Debt Coverage Ratio
0.54
Internal Rate of Return (5 years)
-8.1%

Property Description


0.19 Acres Lot
Built in 2010
For Sale - Active
Units n/a

STANSBURY PARK - The spacious and BEAUTIFULLY manicured yard is complete with a large concrete patio, a large shed, and a large RV space! The warm and inviting home offers 4 bedrooms, 2.5 baths, the kitchen is equipped with a 7 gallon REVERSE OSMOSIS system and a NEW dishwasher. The A.C. unit, water heater, and furnace have also recently been replaced. The lighting throughout the home has been updated and shutters installed on the main level. The 3 car garage features EXTRA high ceilings for even more storage. An environmentally friendly add-on is the ACTIVE solar panels, which provides HUGE savings and an additional 4.1% on average added value to this already perfect home! This home has nearly EVERYTHING.

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: Secured, Rv Parking
  • Details: RV Access/Parking, Attached
  • Garage Spaces: 3
  • Spaces Total: 3

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
  • Basement Description: None

Exterior Features

  • Roof Material: Asphalt

Land Information

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

Lot Information

  • Parcel ID: 1602900267
  • Lot Size: 8276 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: Stories: 2
  • Year Built: 2010

Tax Information

  • Annual Tax: $3,615

Utilities

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

Location

  • County: Tooele

Listing Details


Listed by:
Heather Houston
Unity Group Real Estate LLC

Source:
UtahRealEstate (Wasatch Front)
MLS#: 2081167
UtahRealEstate (Wasatch Front)

Investment Summary


Monthly Cash Flow
-$1,194
Cap Rate
3.4%
Cash-on-Cash Return
-12.5%
Debt Coverage Ratio
0.54
Internal Rate of Return (5 years)
-8.1%

Purchase Details

Find an Agent

Purchase price:
$500,000
Amount financed:
-$400,000
Down payment:
$100,000
Closing costs:
$15,000
Rehab costs:
$0
Initial cash invested:
$115,000
Square feet:
2,008
Cost per square foot:
$249
Monthly rent per square foot:
$1.25

Financing Details

Find a Lender

Loan amount:
$400,000
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
6.840%
Principal & interest:
$2,618
Property tax:
$301
Insurance:
$175
Private mortgage insurance (PMI):
$0
Monthly payment:
$3,094

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: (12%)
12%-$301-$3,615
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: (n/a)
n/an/an/a
Total operating expenses: (37%)
37%-$926-$11,115

Cash Flow


Monthly Yearly
Net operating income:
$1,424 $17,088
Mortgage payments:
-$2,618 -$31,416
Cash flow:
$1,194 $14,328