Back to listings
5629 S 24850 W, Duchesne, UT — photo 11 / 24
Single Family

$315,000

5629 S 24850 W, Duchesne, UT 84021

Type

SFR

List Price

$315,000

Price/Sqft

$421

Est Gross Yield

6.5%

$20,400/yr est.

Property Details

Property typeSingle Family
Year built2018
Total units1
Living area748 sqft
Bedrooms3
Bathrooms1
Lot size7.76 acres
Days on market0
Listed2026-09-29T00:00:00+00:00

Description

Enjoy sweeping lake and valley views from this three-level, fully furnished off-grid cabin. The property offers three unfinished sleeping rooms without closets, one bath, a loft, grill room, glass-walled, open roofed sunroom, upper deck/balcony, patio and storage building. Features include a metal roof, two owned solar systems, well with owned water rights, 250-gallon water tank, pressure tank, propane heat, two backup generators, septic tank, gas and wood fireplaces, and two window A/C units. Approximately five minutes from the lake and a private resident-only beach. Typically accessible year-round; the final road is unmaintained. Property is being sold in its current unfinished condition; additional interior and exterior work remain.

Listed by Nancy Bell · Nancy Bell & Associates Real Estate

Location

5629 S 24850 W, Duchesne, UT 84021

Proforma

Drag sliders to explore the deal

Cap Rate

4.31%

Cash-on-Cash

-0.99%

Cash Flow

-$97/mo

Purchase Price$315,000
Down Payment35% ($110,250)
Interest Rate6.00%
Monthly Rent$1,700/mo
Vacancy5%
Expense Ratio30% ($5,814)

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 9/29/2026, 7:07:59 AM. 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.