← All dealsBountiful — 800 N exterior

Bountiful — 800 N

available

Davis County · 5 bd / 2 ba · 2,754 sqft · Single family · Assignable contract

Buy & hold

$450,000

$163/sqft

ARV — our conservative est.

$530,000

Est. rent

$2,600/mo

Spread before rehab

$80,000

Wholesaler's claimed ARV: $600,000$70,000 above our estimate (13% higher).

About this deal

1964 brick rambler on a 0.21-acre lot, 2,754 sqft. RED FLAG: this home is already LISTED ON THE MLS at $515K as-is (new roof, newer HVAC), so our comp-based ARV is ~$530K — not the $600K+ the flyer's '$150K margin' implies (~$70K lower). Asking $450K is ~85% of our ARV: fails the 70% flip rule and leaves a thin spread against the live retail listing. Second discrepancy: the email says 5 bed, the MLS listing says 3 — verify. Offer deadline: Fri 7/17 @ noon.

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. The ARV we show is our OWN conservative comp-based estimate, not the wholesaler's number: we comp every deal independently and lean to the low end, then show the wholesaler's claim beside ours so you can see the gap. Public-comp figures are marked provisional until our licensed agents confirm them against MLS sold data. 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-$19,558
All-in (price + rehab + holding)$512,458
Holding costs$22,458
Selling costs$37,100
Return on cash in-3.8%
Basis as % of ARV92% (70% rule target)

Estimates for planning only — not financial advice. ARV defaults to our conservative comp-based estimate; run your own comps.

Run the rental numbers

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

Results

Monthly cash flow-$305
Mortgage (P&I)$2,189
Operating expenses$716
↳ incl. taxes & insurance (auto est.)$456
Cap rate5.02%
Cash-on-cash return-3.26%
Cash needed (down payment)$112,500

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

Sourced via PSG Utah. Red Valley Real Estate. Wholesale opportunities are assignable-contract (equitable interest) positions sourced from third-party wholesalers; Red Valley does not hold the contract or represent the property seller unless otherwise disclosed. Figures are estimates for planning purposes and not financial advice.