OFF_MARKETRisky Deal84 days on market

1180 S 1300 E

1180 S 1300 E, Salt Lake City, UT 84105, Salt Lake City, UT 84105
$1,350,000
Zestimate®:$1,318,100

Listing Price

Property image 1
1180 S 1300 E, Salt Lake City, UT 84105
Loc: Salt Lake City, UT
Days Listed
84
Tax Assessed
$1120k
Zestimate®
$1318k
Market Rate
Lot Size
7,841 sqft
Rent Estimate
$5,609/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.

8

Emerson School

K-6
0.4 mi away
9

Clayton Middle School

7-8
1 mi away
3

East High School

9-12
0.5 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
3.93%
Total ROI
9.3%
Cash Flow
$-2,410/mo
DSCR
0.65
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
2026-08-07Listed for sale$1,350,000$337
2026-07-31Pending sale$1,350,000$337
2026-07-27Price change$1,350,000$337
2026-05-14Price change$1,475,000$368
2026-02-26Listed for sale$1,575,000$393
2025-08-10Sold$0
2023-08-10Sold$0
2023-07-13Pending sale$1,100,000$274
2023-06-23Price change$1,100,000$274
2023-06-01Listed for sale$1,125,000$281
2023-05-23Listing removed$1,149,999$287
2023-05-22Listed for sale$1,149,999$287
2023-03-22Pending sale$1,149,999$287
2023-03-13Listed for sale$1,149,999$287
2023-02-10Listing removed$1,222,200$305
2022-09-14Price change$1,222,200$305
2022-08-09Listed for sale$1,270,000$317
2015-08-26Listing removed$545,000$136
2015-06-10Listed for sale$545,000$136
2003-02-24Sold$0

Tax History

YearProperty TaxTax Assessment
2025$5,692.86$616,110
2024$5,604.67$588,170
2023$5,375.31$543,730
2022$5,681.76$539,220
2021$5,280.74$453,750
2020$5,281.02$431,915
2019$4,903.39$377,300
2018$4,389.03$308,110
2017$4,111.73$600,100
2016$4,701.63$600,200
2015$4,951.98$417,200
2014$0$343,800
2013$0$362,800
2012$0$352,100
2011$0$373,200
2010$0$380,100
2009$0$381,700
2008$2,848.77$449,500
2007$0$420,900
2006$0$356,200
2005$0$248,400
2002$0$247,800
2001$0$243,500
2000$0$243,600
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
5
Baths
4
Sq Ft
4,036
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: $1,350,000Rent Basis: Observed Comp Model ($5,609/mo)State Tax Benchmark: 0.58% (UT)Hazard Reserve: $394/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.01%

NOI: $40,602/yr

Cash-on-Cash Yield
-14.0%

On $310,500 invested

DSCR Ratio
0.48x

Negative debt coverage

5-Yr Leveraged ROI
+24.2%

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)-$541/mo
Homeowner / Hazard Insurance-$394/mo
Vacancy Reserve (5% of rent)-$280/mo
Repairs & Maintenance (10% of rent)-$561/mo
Property Management (8% of rent)-$449/mo
Total Pure Operating Expenses-$2,226/mo
Net Investor Cash Flow
Gross Scheduled Rent+$5,609/mo
Less: Operating Expenses-$2,226/mo
Net Operating Income (NOI)+$3,384/mo
Less: Debt Service (30yr @ 6.75%)-$7,005/mo
Net Cash Flow
$-3,621/mo
$-43,456/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.

1180 S 1300 E | Salt Lake City, UT | Haven AI Analysis | Haven by ScoutHavens