OFF_MARKETGood Deal24 days on market

1569 W Indian Summer Dr

1569 W Indian Summer Dr, Salt Lake City, UT 84116, Salt Lake City, UT 84116
$120,000
Zestimate®:$117,300

Listing Price

Property image 1
1569 W Indian Summer Dr, Salt Lake City, UT 84116
Loc: Salt Lake City, UT
Days Listed
24
Zestimate®
$117k
Market Rate
Lot Size
436 sqft
Type
manufactured

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.

3

Backman School

PK-6
0.7 mi away
5

West High School

7-12
1.7 mi away
4

Salt Lake Center for Science Education Bryant

7-8
3.4 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
6.44%
Total ROI
21.9%
Cash Flow
$37/mo
DSCR
1.06
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
2026-08-29Pending sale$120,000$80
2026-08-20Price change$120,000$80
2026-07-24Price change$129,900$87
2026-06-20Price change$134,000$89
2026-06-11Price change$135,000$90
2026-06-07Price change$143,000$95
2026-05-22Listed for sale$143,700$96
2025-11-12Listing removed$78,950$53
2025-10-11Price change$78,950$53
2025-08-19Price change$79,000$53
2025-07-31Price change$84,500$56
2025-06-20Listed for sale$85,000$57
2021-03-24Listing removed$0
2016-09-05Listing removed$44,995$30
2016-06-07Listed for sale$44,995$30
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,680
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: $120,000Rent Basis: Modeled Estimate ($960/mo)State Tax Benchmark: 0.58% (UT)Hazard Reserve: $100/mo
Haven ScoreRisky
2/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
5.81%

NOI: $6,974/yr

Cash-on-Cash Yield
-1.8%

On $27,600 invested

DSCR Ratio
0.93x

Negative debt coverage

5-Yr Leveraged ROI
+85.2%

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)-$58/mo
Homeowner / Hazard Insurance-$100/mo
Vacancy Reserve (5% of rent)-$48/mo
Repairs & Maintenance (10% of rent)-$96/mo
Property Management (8% of rent)-$77/mo
Total Pure Operating Expenses-$379/mo
Net Investor Cash Flow
Gross Scheduled Rent+$960/mo
Less: Operating Expenses-$379/mo
Net Operating Income (NOI)+$581/mo
Less: Debt Service (30yr @ 6.75%)-$623/mo
Net Cash Flow
$-41/mo
$-497/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.