← All dealsWest Valley City — 3830 S exterior

West Valley City — 3830 S

available

Salt Lake County · 5 bd / 5 ba · 1,200 sqft · Single family · Assignable contract

Buy & holdBRRRR

$369,000

$308/sqft

ARV — our conservative est.

$465,000

Est. rent

$2,200/mo

Spread before rehab

$96,000

Wholesaler's claimed ARV: $550,000$85,000 above our estimate (18% higher).

About this deal

1963 build on 0.20 acres with recent updates — marketed as a very quick project. RED FLAG: 5 bed / 5 bath in a listed 1,200 sqft is not plausible — almost certainly main-floor sqft with a basement (possibly a basement apartment); verify total finished sqft, layout, and permits before underwriting. Our conservative comp-based ARV is ~$465K (provisional, medium confidence — same-street Zillow values run $435K–$536K: 4148 W 3830 S at ~$444K and 4186 W 3800 S at ~$467.6K; WVC median sale ~$450K), vs. the wholesaler's $550K claim — about $85K lower (~18% above our number), putting the $369K starting price at ~79% of our ARV. Fails the 70% flip line before rehab, and this is a highest-and-best format so price goes up. Settlement deadline 8/14/26; $10K non-refundable EMD by 5 PM on offer-deadline day; buyer pays both sides; as-is; all DD before offering. Occupied, by appointment.

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

Settlement deadline: Fri, Aug 14, 2026

Run the flip numbers

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

Flip results

Net profit$4,704
All-in (price + rehab + holding)$427,746
Holding costs$18,746
Selling costs$32,550
Return on cash in1.1%
Basis as % of ARV88% (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-$207
Mortgage (P&I)$1,795
Operating expenses$612
↳ incl. taxes & insurance (auto est.)$392
Cap rate5.16%
Cash-on-cash return-2.69%
Cash needed (down payment)$92,250

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

Sourced via Brothers Buy Utah Houses. 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.