FOR_SALEExcellent Deal46 days on market

1220 E Yale Ave S

1220 E Yale Ave S, Salt Lake City, UT 84105, Salt Lake City, UT 84105
$4,475,000

Listing Price

Property image 1
1220 E Yale Ave S, Salt Lake City, UT 84105
Loc: Salt Lake City, UT
Days Listed
46
Lot Size
0.83 acres
Type
single family

More Than Just a Property

We believe a home extends beyond its walls. That's why we help you explore the pulse of the community—from top-rated schools to essential emergency services. Your safety, well-being, and connection to the neighborhood matter to us.

4.9
Safety Score
A+
Schools

Nearby Schools

Educational options and performance ratings in the area.

9

Uintah School

K-6
0.6 mi away
9

Clayton Middle School

7-8
1.1 mi away
3

East High School

9-12
0.4 mi away

Property Overview

A stunning investment opportunity in a prime location. This property features modern amenities, spacious living areas, and strong rental potential.

Features & Amenities

Open Floor PlanHardwood FloorsModern KitchenStainless Steel AppliancesCentral Heat/AirLarge BackyardParkingNear Transit

Haven AI Verdict

Recommendation
Pending...
Confidence Score: 0/10
Exercise caution due to potential market volatility.
Cap Rate
7.41%
Total ROI
26.7%
Cash Flow
$5,017/mo
DSCR
1.22
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Checking Access...

Haven AI

Analyzing property data...

Checking Access...

10-Year Price Projection

Price & Tax History

Price History

DateEventPricePrice/sqft
2026-08-21Price change$4,475,000$559
2026-04-29Price change$4,600,000$575
2026-03-06Listed for sale$4,700,000$587
2026-02-26Pending sale$4,700,000$587
2026-02-04Listed for sale$4,700,000$587
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
6
Sq Ft
8,004
Institutional Underwriting Ledger

Investment Numbers & Operating Model

Standardized cash flow underwriting modeled with state tax schedules, regional insurance hazard risk, and disciplined operating reserves.

Data Sources:MLS List Price: $4,475,000Rent Basis: Modeled Estimate ($35,800/mo)State Tax Benchmark: 0.58% (UT)Hazard Reserve: $1,305/mo
Haven ScoreNeutral
4/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
6.46%

NOI: $289,177/yr

Cash-on-Cash Yield
1.0%

On $1,029,250 invested

DSCR Ratio
1.04x

Tight qualification

5-Yr Leveraged ROI
+99.3%

Equity + cumulative cash

Financing Scenario Controls
Adjust down payment & rates to model your personalized return

Monthly Cash Flow Breakdown

Monthly Operating Deductions
Property Taxes (0.58% of basis)-$2,163/mo
Homeowner / Hazard Insurance-$1,305/mo
Vacancy Reserve (5% of rent)-$1,790/mo
Repairs & Maintenance (10% of rent)-$3,580/mo
Property Management (8% of rent)-$2,864/mo
Total Pure Operating Expenses-$11,702/mo
Net Investor Cash Flow
Gross Scheduled Rent+$35,800/mo
Less: Operating Expenses-$11,702/mo
Net Operating Income (NOI)+$24,098/mo
Less: Debt Service (30yr @ 6.75%)-$23,220/mo
Net Cash Flow
$878/mo
$10,539/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Salt Lake City.