← All dealsRoy — 2275 W exterior

Roy — 2275 W

available

Weber County · 3 bd / 3 ba · 2,316 sqft · Single family · Assignable contract

Buy & holdBRRRR

$379,000

$164/sqft

ARV

$524,000

Est. rent

$2,200/mo

Spread before rehab

$145,000

About this deal

1969 split-level at 72% of ARV on a 0.27-acre lot — above the 70% line as a flip, so this pencils as a hold/BRRRR. Occupied, showings by appointment. Photo review pending. ARV is the contract holder's claim; verify with comps.

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$49,116
All-in (price + rehab + holding)$438,204
Holding costs$19,204
Selling costs$36,680
Return on cash in11.2%
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-$264
Mortgage (P&I)$1,844
Operating expenses$620
↳ incl. taxes & insurance (auto est.)$400
Cap rate5.00%
Cash-on-cash return-3.34%
Cash needed (down payment)$94,750

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

Sourced via Wholesale Utah Homes. 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.