Back to listings
5086 S 3925 W photo 11 / 24
Single Family

$459,900

5086 S 3925 W, Roy, UT 84067

Type

SFR

List Price

$459,900

Price/Sqft

$343

Est Gross Yield

5.4%

$24,708/yr est.

Property Details

Property typeSingle Family
Year built1998
Total units1
Living area1,340 sqft
Bedrooms3
Bathrooms2
Lot size0.19 acres
Parking5 spaces
Days on market1
Listed2026-06-17T00:00:00+00:00

Description

$40K solar panels and whole house battery backup (paid off!). After working on the house for 2 months, the solar panels produced enough electricity to cover all electrical needs and still create a $55 credit with Rocky Mountain power. This home has been beautifully updated with new paint, flooring, light fixtures, faucets, water heater, and more. New sod has been laid, and the yard is fully fenced. You will enjoy the open-concept living room with a cozy fireplace. Not only is this home close to restaurants, shopping and the freeway, but there is a community fishing pond a block away. Please text or call to scheduling a tour.

Listed by Bryce Anderson · Intermountain Properties

Location

5086 S 3925 W, Roy, UT 84067

Proforma

Drag sliders to explore the deal

Cap Rate

3.57%

Cash-on-Cash

-2.94%

Cash Flow

-$423/mo

Purchase Price$459,900
Down Payment35% ($160,965)
Interest Rate6.00%
Monthly Rent$2,059/mo
Vacancy5%
Expense Ratio30% ($7,042)

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 6/18/2026, 12:01:26 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.