Log In/Sign Up
Your email has been sent.
Costa Azul Townhomes 55 N 100 E 10 Unit Apartment Building $2,714,399 ($271,440/Unit) 5.59% Cap Rate Hyrum, UT 84319
Investment Highlights
- 6.5% Proforma Cap Rate
- Fully gutted and remodeled in 2023 and 2024, with paint, carpet, new appliances, bathrooms have new fixtures and tub inserts
- Resurfaced parking in 2025
- 2 Story, 2 bed/1 bath townhomes with washer/dryer provided on the main level
- New Roof in 2022
Executive Summary
Located in Hyrum Utah, the Costa Azul Townhome community houses families who are employed in Cache County
2 Story, 2 bed/1 bath townhomes with washer/dryer provided on the main level
Fully gutted and remodeled in 2023 and 2024, with paint, carpet, new appliances, bathrooms have new fixtures and tub inserts
New Roof in 2022
Resurfaced parking in 2025
Tenants pay utilities except landlord covers trash, water and gas for boiler system
Landlord currently collecting $1,425, market rent is $1,550
2 Story, 2 bed/1 bath townhomes with washer/dryer provided on the main level
Fully gutted and remodeled in 2023 and 2024, with paint, carpet, new appliances, bathrooms have new fixtures and tub inserts
New Roof in 2022
Resurfaced parking in 2025
Tenants pay utilities except landlord covers trash, water and gas for boiler system
Landlord currently collecting $1,425, market rent is $1,550
Financial Summary (Actual - 2025) Click Here to Access |
Annual | Annual Per SF |
|---|---|---|
| Gross Rental Income |
$99,999
|
$9.99
|
| Other Income |
$99,999
|
$9.99
|
| Vacancy Loss |
$99,999
|
$9.99
|
| Effective Gross Income |
$99,999
|
$9.99
|
| Taxes |
$99,999
|
$9.99
|
| Operating Expenses |
$99,999
|
$9.99
|
| Total Expenses |
$99,999
|
$9.99
|
| Net Operating Income |
$99,999
|
$9.99
|
Financial Summary (Actual - 2025) Click Here to Access
| Gross Rental Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Other Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Vacancy Loss | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Effective Gross Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Taxes | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Operating Expenses | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Total Expenses | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Net Operating Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
Property Facts
| Price | $2,714,399 | Apartment Style | Low-Rise |
| Price Per Unit | $271,440 | Building Class | C |
| Sale Type | Investment | Lot Size | 0.63 AC |
| Cap Rate | 5.59% | Building Size | 8,000 SF |
| No. Units | 10 | Average Occupancy | 100% |
| Property Type | Multifamily | No. Stories | 2 |
| Property Subtype | Apartment | Year Built/Renovated | 1976/2024 |
| Price | $2,714,399 |
| Price Per Unit | $271,440 |
| Sale Type | Investment |
| Cap Rate | 5.59% |
| No. Units | 10 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Low-Rise |
| Building Class | C |
| Lot Size | 0.63 AC |
| Building Size | 8,000 SF |
| Average Occupancy | 100% |
| No. Stories | 2 |
| Year Built/Renovated | 1976/2024 |
Amenities
Unit Amenities
- Heating
- Kitchen
- Refrigerator
- Oven
- Range
- Tub/Shower
Site Amenities
- 24 Hour Access
- Controlled Access
- Tenant Controlled HVAC
- Trash Pickup - Curbside
- Public Transportation
- Smoke Detector
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 2+1 | 10 | $1,425 | 800 |
1 1
Property Taxes
| Parcel Numbers | Total Assessment | $1,303,230 | |
| Land Assessment | $490,000 | Annual Taxes | ($1) ($0.00/SF) |
| Improvements Assessment | $813,230 | Tax Year | 2025 |
Property Taxes
Parcel Numbers
Land Assessment
$490,000
Improvements Assessment
$813,230
Total Assessment
$1,303,230
Annual Taxes
($1) ($0.00/SF)
Tax Year
2025
1 of 10
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
Costa Azul Townhomes | 55 N 100 E
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.