product

markets

method

5034 S Del Rio St, Salt Lake City, UT 84117 — $45,000 · 2bd · ~3.5% rule | OnePercent

5034 S Del Rio St, Salt Lake City, UT 84117

$45,000

Home·Salt Lake City 84117·5034 S Del Rio St, Salt Lake City, UT 84117

Last confirmed 3 days ago

5034 S Del Rio St, Salt Lake City, UT 84117

2 bd · 1 ba · 780 sqft · built 1969 · Salt Lake City · MOBILE·source listing ↗

$45,000

rent, three ways

OnePercent model (vv1)$1,576/mo

point estimate — add comps for a band

HUD Fair Market Rent · 84117 · 2BR

$1,940/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Salt Lake

Flood risk indexRelatively High FEMA NRI

Median household income$87,813

Median area rent$1,699/mo

Median home value$648,900

the verdict

3.50%vs 1.2% target

financing: 20% down · — (FRED, live) · 30yr

$45,000

3.50% · rent $1,576

Intrinsic value · income approach

$453,318

90% below intrinsic value

Value = net operating income ÷ market cap rate. Not investment advice.

Ten-year owner return

Equity multiple, per-year cash flow, and appreciation modeling are a Pro feature.