Log In/Sign Up
Your email has been sent.
The Yard 18-plex Modern Apartments 1125 W 250 S 18 Unit Apartment Building $5,425,000 ($301,389/Unit) 4.67% Cap Rate American Fork, UT 84003
INVESTMENT HIGHLIGHTS
- Stabilized new 18-unit apartment building in American Fork.
- Prime Location: Walking distance to American Fork TRAX station; quick access to I-15, shopping, restaurants, and entertainment.
- Future rent appreciation anticipated after amenity completion.
- Built in 2024: Modern, luxury design with on-site management.
- Amenities: Clubhouse, pool, hot tub, gym (currently under construction).
- IMPROVED PRICE!
EXECUTIVE SUMMARY
IMPROVED PRICE!!
DATA ROOM Click Here to Access
- Market Information
FINANCIAL SUMMARY (PRO FORMA - 2026) |
ANNUAL | ANNUAL PER SF |
|---|---|---|
| Gross Rental Income |
$350,340
|
$19.50
|
| Other Income |
$6,000
|
$0.33
|
| Vacancy Loss |
$10,510
|
$0.58
|
| Effective Gross Income |
$345,830
|
$19.25
|
| Taxes |
$12,746
|
$0.71
|
| Operating Expenses |
$79,537
|
$4.43
|
| Total Expenses |
$92,283
|
$5.14
|
| Net Operating Income |
$253,547
|
$14.11
|
FINANCIAL SUMMARY (PRO FORMA - 2026)
| Gross Rental Income | |
|---|---|
| Annual | $350,340 |
| Annual Per SF | $19.50 |
| Other Income | |
|---|---|
| Annual | $6,000 |
| Annual Per SF | $0.33 |
| Vacancy Loss | |
|---|---|
| Annual | $10,510 |
| Annual Per SF | $0.58 |
| Effective Gross Income | |
|---|---|
| Annual | $345,830 |
| Annual Per SF | $19.25 |
| Taxes | |
|---|---|
| Annual | $12,746 |
| Annual Per SF | $0.71 |
| Operating Expenses | |
|---|---|
| Annual | $79,537 |
| Annual Per SF | $4.43 |
| Total Expenses | |
|---|---|
| Annual | $92,283 |
| Annual Per SF | $5.14 |
| Net Operating Income | |
|---|---|
| Annual | $253,547 |
| Annual Per SF | $14.11 |
PROPERTY FACTS
| Price | $5,425,000 | Building Class | B |
| Price Per Unit | $301,389 | Lot Size | 0.59 AC |
| Sale Type | Investment | Building Size | 17,966 SF |
| Cap Rate | 4.67% | Average Occupancy | 100% |
| No. Units | 18 | No. Stories | 3 |
| Property Type | Multifamily | Year Built | 2024 |
| Property Subtype | Apartment | Parking Ratio | 2/1,000 SF |
| Apartment Style | Low-Rise | ||
| Zoning | MF - Multifamily | ||
| Price | $5,425,000 |
| Price Per Unit | $301,389 |
| Sale Type | Investment |
| Cap Rate | 4.67% |
| No. Units | 18 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Low-Rise |
| Building Class | B |
| Lot Size | 0.59 AC |
| Building Size | 17,966 SF |
| Average Occupancy | 100% |
| No. Stories | 3 |
| Year Built | 2024 |
| Parking Ratio | 2/1,000 SF |
| Zoning | MF - Multifamily |
AMENITIES
- Smoke Detector
UNIT AMENITIES
- Air Conditioning
- Balcony
- Cable Ready
- Dishwasher
- Disposal
- Microwave
- Storage Space
- Washer/Dryer Hookup
- Heating
- Kitchen
- Granite Countertops
- High Speed Internet Access
- Refrigerator
- Oven
- Range
- Tub/Shower
- Views
- Walk-In Closets
- Carpet
- Wi-Fi
- Dining Room
- Family Room
- Instant Hot Water
- Pantry
- Patio
- Vinyl Flooring
- Window Coverings
SITE AMENITIES
- Clubhouse
- Fitness Center
- Pool
- Spa
- Community-Wide WiFi
UNIT MIX INFORMATION
| DESCRIPTION | NO. UNITS | AVG. RENT/MO | SF |
|---|---|---|---|
| 1+1 | 6 | $1,418 | 795 - 813 |
| 2+2 | 9 | $1,710 | 1,020 - 1,039 |
| 3+2 | 3 | $2,113 | 1,300 - 1,323 |
1 1
PROPERTY TAXES
| Parcel Number | 56-040-0003 | Total Assessment | $2,378,585 (2025) |
| Land Assessment | $971,500 (2025) | Annual Taxes | $12,746 ($0.71/SF) |
| Improvements Assessment | $3,353,200 (2025) | Tax Year | 2026 |
PROPERTY TAXES
Parcel Number
56-040-0003
Land Assessment
$971,500 (2025)
Improvements Assessment
$3,353,200 (2025)
Total Assessment
$2,378,585 (2025)
Annual Taxes
$12,746 ($0.71/SF)
Tax Year
2026
1 of 48
VIDEOS
MATTERPORT 3D EXTERIOR
MATTERPORT 3D TOUR
PHOTOS
STREET VIEW
STREET
MAP
1 of 1
Presented by
The Yard 18-plex Modern Apartments | 1125 W 250 S
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.