← All dealsBountiful — 300 W exterior

Bountiful — 300 W

available

Davis County · 3 bd / 2 ba · 2,128 sqft · Single family · Assignable contract

Buy & holdBRRRR

$419,000

$197/sqft

ARV — our conservative est.

$520,000

Est. rent

$2,400/mo

Spread before rehab

$101,000

Wholesaler's claimed ARV: $565,000$45,000 above our estimate (9% higher).

About this deal

1960 mid-century on a 0.20-acre lot — unfinished basement, newer water heater, pull-through garage. One of the more honest ARV claims we've seen from a wholesaler. Doesn't pencil as a flip at the ask, but works as a Davis County hold/BRRRR if negotiated down — the basement finish is where the value-add lives. Email lists '3++' beds; count the real conforming bedrooms. Occupied, by appointment; verify vacancy at closing.

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$3,563
All-in (price + rehab + holding)$480,038
Holding costs$21,038
Selling costs$36,400
Return on cash in0.7%
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-$310
Mortgage (P&I)$2,038
Operating expenses$672
↳ incl. taxes & insurance (auto est.)$432
Cap rate4.95%
Cash-on-cash return-3.55%
Cash needed (down payment)$104,750

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

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.