Back to listings
118 W 1100 N photo 11 / 17
Single FamilyADU

$664,000

Reduced from $679,000 · today

118 W 1100 N, Harrisville, UT 84404

Type

SFR

List Price

$664,000

Price/Sqft

$304

Est Gross Yield

3.8%

$25,476/yr est.

Property Details

Property typeSingle Family
Year built2023
Total units1
Living area2,185 sqft
Bedrooms5
Bathrooms4
Lot size0.24 acres
Parking11 spaces
Days on market33
Listed2026-05-28T00:00:00+00:00

Description

One of a kind * 2 Homes built as 1* 3 Bed 2 Bath on one side(rent is $2350) & 2 bed 2 bath on the other (rent is $1850) * Just over 3 years old * Both sides have their own entrance, fenced yard, laundry, garage, HVAC * Upgrades throughout * Next to city park * Contact Listing agent for more info on how it was built * 2 bed unit is rented and not available to see until agreement is made

Listed by Art Bingham · RE/MAX Associates

Location

118 W 1100 N, Harrisville, UT 84404

Proforma

Drag sliders to explore the deal

Cap Rate

2.55%

Cash-on-Cash

-5.67%

Cash Flow

-$1,176/mo

Purchase Price$664,000
Down Payment35% ($232,400)
Interest Rate6.00%
Monthly Rent$2,123/mo
Vacancy5%
Expense Ratio30% ($7,261)

Quick estimates only. Switch to Detailed for full line-item control.

Pro forma estimates are based on assumptions, not guaranteed, and should not be relied upon.

DISCLAIMER: The information provided on this website, including property details, pricing, projections, and availability, is for informational purposes only and may change without notice. While Canovo Group, LLC strives to maintain accurate and up-to-date information, we do not guarantee its completeness or accuracy. Users should independently verify all information and property details, including availability and any leasing conditions, with the listing agent or property owner before making any decisions. Canovo Group, LLC is not responsible for any errors, omissions, or third-party content and makes no representations or warranties regarding the properties listed. Neither Canovo Group, LLC nor its affiliates are acting as your real estate agent or broker, nor do we represent or endorse any properties or parties unless expressly stated in a separate written agreement. This website is not an offer or solicitation to buy, sell, or lease any property. All transactions are the sole responsibility of the parties involved.

© 2026 UtahRealEstate.com. All rights reserved. Based on information from the Wasatch Front Regional Multiple Listing Service, Inc. as of 6/30/2026, 2:14:10 AM. All data, including all measurements and calculations of area, is obtained from various sources and has not been, and will not be, verified by broker or the MLS. All information should be independently reviewed and verified for accuracy. Properties may or may not be listed by the office/agent presenting the information. Listing data provided by UtahRealEstate.com.