← All dealsLayton — 400 S exterior

Layton — 400 S

available

Davis County · 5 bd / 2.5 ba · 2,238 sqft · Single family · Assignable contract

Buy & hold

$420,000

$188/sqft

ARV

$572,000

Est. rent

$2,500/mo

Spread before rehab

$152,000

About this deal

1999 multi-level in the best condition of our current deals. Photo-based rehab range: $15K–$30K — updated kitchen, modern panel, newer water heater; needs paint, carpet, and a deep clean after a full household. Above the 70% line as a flip — this is a family-rental hold play.

Red Valley Real Estate presents every deal in the same format — asking price, ARV, and projected rent — so you can compare opportunities side by side. ARV figures on wholesale deals come from the contract holder; we treat them as claims to verify, and our licensed agents can run an independent market analysis on request. We don't publish rehab numbers we can't stand behind: where you see a rehab range, it comes from our review of the property photos, and you can test your own assumptions with the calculators below or ask us to arrange a contractor walkthrough.

Key dates

Dates pending confirmation from the contract holder.

Run the flip numbers

Pre-loaded with this property's figures — drag to test your assumptions.

Flip results

Net profit$50,877
All-in (price + rehab + holding)$481,083
Holding costs$21,083
Selling costs$40,040
Return on cash in10.6%
Basis as % of ARV80% (70% rule target)

Estimates for planning only — not financial advice. ARV defaults to the wholesaler's claim; run your own comps.

Run the rental numbers

Pre-loaded with this property's figures — drag to test your assumptions.

Results

Monthly cash flow-$226
Mortgage (P&I)$2,043
Operating expenses$683
↳ incl. taxes & insurance (auto est.)$433
Cap rate5.19%
Cash-on-cash return-2.58%
Cash needed (down payment)$105,000

Estimates for planning only — not financial advice. Want a deal underwritten for real? Join the investor list.

Red Valley Real Estate. Wholesale opportunities are marketed as assignable-contract (equitable interest) positions with the contract holder's written authorization. Figures are estimates for planning purposes and not financial advice.