4541 WATCHMEN, Herriman, UT 84096
3BD/—BA Residential in Herriman, UT 84096. 2,371 sqft. Built 2022. Listed at $478,000. MLS #2105754.
3BD/—BA Residential in Herriman, UT 84096. 2,371 sqft. Built 2022. Listed at $478,000. MLS #2105754.
This beautiful townhome currently has tenants occupying the unit. The tenant lease ends in February 2026. The Seller is flexible on closing time and is willing to negotiate the inclusion of the refrigerator if requested. There are $13,000 worth of upgrades in this unit including but not limited to, quartz countertops, double vanity in the master bath, upgraded carpet padding, and lighting package. It is conveniently situated within walking distance to both the local elementary school and high school. Residents have access to a wide variety of amenities located within the community. Square footage details are provided as an estimate for informational purposes only; buyers are encouraged to conduct an independent measurement.
Property Type
Residential
Property Style
Townhouse
Architectural Style
Townhouse; Row-mid
Stories
3
County
Salt Lake
Zoning
Single-Family
Construction
Stone,Other
Lot Size
0.03 sq ft
Above Grade Area
1,630 sq ft
Condition
Blt./Standing
MLS #
2105754
Property Type
Residential
Property Style
Townhouse
Architectural Style
Townhouse; Row-mid
Stories
3
County
Salt Lake
Zoning
Single-Family
Construction
Stone,Other
Lot Size
0.03 sq ft
Above Grade Area
1,630 sq ft
Condition
Blt./Standing
MLS #
2105754
List Price
$478,000
HOA Fees
$122 / Monthly
Annual Taxes
$2,000
Home Warranty
Yes
List Price
$478,000
HOA Fees
$122 / Monthly
Annual Taxes
$2,000
Home Warranty
Yes
Heating
Gas: Central,Gas: Stove
Cooling
Central Air
Roof
Asphalt
Flooring
Carpet,Linoleum,Tile
Basement
Full,Slab
Materials
Stone,Other
Appliances
Microwave,Refrigerator
Laundry
Electric Dryer Hookup
Water Source
Culinary
Sewer
Sewer: Connected
View
Mountain(s)
Heating
Gas: Central,Gas: Stove
Cooling
Central Air
Roof
Asphalt
Flooring
Carpet,Linoleum,Tile
Basement
Full,Slab
Materials
Stone,Other
Appliances
Microwave,Refrigerator
Laundry
Electric Dryer Hookup
Water Source
Culinary
Sewer
Sewer: Connected
View
Mountain(s)
Garage Spaces
2
Covered Spaces
2
Total Parking
2
Garage Spaces
2
Covered Spaces
2
Total Parking
2
Why this is a deal
Classification
Strong Cash FlowDeal Score
72/100
vs Similar Homes
2% below
vs Market Median
7% above
Area Growth (YoY)
4.7%
Deal Score Breakdown
72/100 · 1 qualifying signal
LT net cashflow +$408/mo (+12.3% return on ownership cost) · STR net cashflow -$978/mo (-29.4% return). Uses the better of LT or STR against total monthly ownership cost (P&I, tax, insurance, HOA, maintenance).
Priced 2% below the median of similar listings
4.7% year-over-year ZHVI growth in this area
Priced 7% above the per-subtype city median
No price reduction from original list
Ensemble scoring: the best single signal sets the floor, secondary qualifying signals (≥60) each add 5 points up to +20. A home that strongly wins on one dimension is already a great deal — it doesn't need to tick every box.
Why this classification
Monthly Rent
$4,243/mo
Range: $3,331 – $5,154
Net Monthly Cash Flow
+$409 /mo (+$4,903/yr)
Monthly rental income
Monthly ownership cost
Coverage
128%
Net /mo
+$408
DSCR
1.56
Est. Annual Revenue
$40,242/yr
$358/night · 41% occupancy · $123/bedroom · $0.38/sqft
Net Monthly Cash Flow
−$978 /mo (−$11,735/yr)
Monthly STR income
Monthly ownership cost
Coverage
101%
Net /mo
−$978
DSCR
0.98
Best Download
8 Gbps
Best Upload
8 Gbps
Fiber Available
Yes
Providers
12
Available Providers
$588,200
-19% vs median
85 days
372
$325,000 – $2,750,000
$2,000
$122/monthly
Low Crime
4.9
per 1,000
14.2
per 1,000
1.9
per 1,000
20.9
per 1,000
National rates use FBI UCR Index Crimes. Local rates use NIBRS which may include additional offense categories.
Your inquiry goes to the listing agent.
Fast Response
Typically within 2 hours during business hours
Built with AI to help you find your perfect home
Powered by AI • Secured by Supabase • Trusted by Agents