Back to listings
13142 S BILSTON W LN, Herriman, UT — photo 11 / 30
Single FamilyADU

$590,000

13142 S BILSTON W LN, Herriman, UT 84096

Type

SFR

List Price

$590,000

Price/Sqft

$228

Est Gross Yield

5.5%

$32,340/yr est.

Property Details

Property typeSingle Family
Year built2019
Total units1
Living area2,584 sqft
Bedrooms5
Bathrooms4
Lot size0.08 acres
Parking4 spaces
Days on market34
Listed2026-07-30T00:00:00+00:00

Description

BASEMENT APARTMENT!!! Generate immediate income while enjoying the benefits of homeownership! This beautifully maintained Herriman home features a fully finished basement apartment with established tenants currently paying $1,300 per month, offering built-in rental income to help offset your mortgage or provide a strong investment opportunity from day one. Adding even more value, the home is equipped with solar panels, helping improve energy efficiency and reduce monthly utility costs. Seller plans to pay off Solar Panels at closing. Inside, you'll find spacious living areas, modern finishes, and a flexible floor plan designed for comfortable everyday living. Conveniently located less than half a mile from the new Target and Trader Joe's locations coming soon, you'll also enjoy easy access to parks, schools, shopping, dining, and outdoor recreation. Whether you're looking for a home that works for your lifestyle or one that helps pay for itself, 13142 S Bilston Lane offers a rare combination of comfort, convenience, and financial opportunity. Square footage figures and HOA information are provided as a courtesy only. Buyer is advised to obtain independent measurements and verify all information.

Listed by Margaux Anderson · Found It LLC

Location

13142 S BILSTON W LN, Herriman, UT 84096

Proforma

Drag sliders to explore the deal

Cap Rate

3.65%

Cash-on-Cash

-2.75%

Cash Flow

-$507/mo

Purchase Price$590,000
Down Payment35% ($206,500)
Interest Rate6.00%
Monthly Rent$2,695/mo
Vacancy5%
Expense Ratio30% ($9,217)

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 9/2/2026, 7:04:24 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.