OFF_MARKETNeutral Deal80 days on market

2713 S Highland Dr E

2713 S Highland Dr E, Salt Lake City, UT 84106, Salt Lake City, UT 84106
$499,900
Zestimate®:$497,700

Listing Price

Property image 1
2713 S Highland Dr E, Salt Lake City, UT 84106
Loc: Salt Lake City, UT
Days Listed
80
Zestimate®
$498k
Market Rate
Lot Size
4,792 sqft
Rent Estimate
$2,844/mo
Est. Cash Flow base
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.

5

Nibley Park School

PK-8
0.6 mi away
6

Highland High School

9-12
0.9 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
5.63%
Total ROI
17.8%
Cash Flow
$-182/mo
DSCR
0.93
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
2026-09-04Pending sale$499,900$249
2026-08-20Price change$499,900$249
2026-08-06Listed for sale$524,900$262
2026-07-10Listing removed$549,900$274
2026-06-23Price change$549,900$274
2026-05-22Price change$589,900$294
2026-03-23Listed for sale$599,900$299
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
3
Sq Ft
2,004
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: $499,900Rent Basis: Observed Comp Model ($2,844/mo)State Tax Benchmark: 0.58% (UT)Hazard Reserve: $146/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.33%

NOI: $21,627/yr

Cash-on-Cash Yield
-8.3%

On $114,977 invested

DSCR Ratio
0.69x

Negative debt coverage

5-Yr Leveraged ROI
+52.9%

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)-$242/mo
Homeowner / Hazard Insurance-$146/mo
Vacancy Reserve (5% of rent)-$142/mo
Repairs & Maintenance (10% of rent)-$284/mo
Property Management (8% of rent)-$228/mo
Total Pure Operating Expenses-$1,042/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,844/mo
Less: Operating Expenses-$1,042/mo
Net Operating Income (NOI)+$1,802/mo
Less: Debt Service (30yr @ 6.75%)-$2,594/mo
Net Cash Flow
$-792/mo
$-9,499/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.