← All dealsSLC — N Street (Avenues, legal duplex) exterior

SLC — N Street (Avenues, legal duplex)

available

Salt Lake County · 4 bd / 2 ba · 1,972 sqft · Legal duplex (2 units) · Assignable contract

BRRRRBuy & hold

$590,000

$299/sqft

ARV — our conservative est.

$800,000

Est. rent

$3,800/mo

Spread before rehab

$210,000

Wholesaler's claimed ARV: $1,075,000$275,000 above our estimate (34% higher).

About this deal

1899 two-story legal duplex in the lower Avenues with a detached 2-car garage — keep as a duplex or convert back to single-family. Our conservative comp-based ARV is ~$800K (provisional, medium confidence — closest matches: a 2,282 sqft 1907 home on L St sold at $850K/$372 per sqft and a 2,295 sqft Avenues duplex sold at $875K/$381 per sqft; neighborhood average $425/SF), vs. the wholesaler's $1,075,000 claim — about $275K lower. The claim implies $545/SF, which no comparable-sized Avenues sale supports. Asking $590K is ~74% of our ARV: doesn't pencil as a pure flip once 1899-grade rehab is added, but works as a duplex BRRRR/hold (~$1,700–$2,100/unit rent, estimate to verify). Occupied, by appointment only; no dates or EMD stated. Assume knob-and-tube, galvanized plumbing, sewer lateral, and lead/asbestos risk until inspected. Note: the Avenues market is thin (18 sales in 12 months, median down 22% YoY), so all ARVs carry extra uncertainty.

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$85,125
All-in (price + rehab + holding)$658,875
Holding costs$28,875
Selling costs$56,000
Return on cash in12.9%
Basis as % of ARV79% (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-$17
Mortgage (P&I)$2,870
Operating expenses$947
↳ incl. taxes & insurance (auto est.)$567
Cap rate5.80%
Cash-on-cash return-0.14%
Cash needed (down payment)$147,500

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 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.