Back to listings
118 W 1100 N photo 11 / 16

$679,000

118 W 1100 N, Harrisville, UT 84404

Units

2

Price/Unit

$339,500

Price/Sqft

$311

Est Gross Yield

5.7%

$38,556/yr est.

Property Details

Property typeDuplex
Year built2023
Total units2
Living area2,185 sqft
Bedrooms5
Bathrooms4
Lot size0.24 acres
Parking11 spaces
Days on market1
Listed2026-05-30

Unit Mix

TypeCountBedsBathsSqftRent/Mo
3BR / 2BA1321,360$2,350/mo
2BR / 2BA122825$1,850/mo
Total2542,185$4,200/mo

Unit mix data is reported by the seller or listing agent through the MLS and may be inaccurate or incomplete. Buyers should independently verify all information and conduct their own due diligence before making any investment decisions.

Description

Builders Special * Side by Side residence * 3 bed 2 bath on one side & 2 Bed 2 bath on the other * All one level living * Each side has private Fenced Yard, Garage, Laundry, Kitchen, HVAC * Live in one side and rent the other or rent both * Lots of upgrades * next to park * West unit is empty and can be shown * don't disturb east tenants

Listed by Art Bingham · RE/MAX Associates

Location

118 W 1100 N, Harrisville, UT 84404

Proforma

Drag sliders to explore the deal

Cap Rate

3.78%

Cash-on-Cash

-2.40%

Cash Flow

-$509/mo

Purchase Price$679,000
Down Payment35% ($237,650)
Interest Rate6.00%
Monthly Rent$3,213/mo
Vacancy5%
Expense Ratio30% ($10,988)

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 5/31/2026, 9:16:37 PM. 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.