← All dealsSyracuse — 1850 S exterior

Syracuse — 1850 S

available

Davis County · 5 bd / 3.5 ba · 3,354 sqft · Single family · Assignable contract

BRRRRBuy & hold

$549,000

$164/sqft

ARV — our conservative est.

$675,000

Est. rent

$2,900/mo

Spread before rehab

$126,000

Wholesaler's claimed ARV: $730,000$55,000 above our estimate (8% higher).

About this deal

2006 build with a walkout basement and paid-off solar — the strongest hold on the board, but the listed square footage needs verifying before you underwrite it.

2006 build on 0.20 acres in Davis County. Walkout basement, fully paid-off solar, and finishes the contract holder describes as needing little rehab. Occupied, shown by appointment.

How we got our ARV

Our conservative comp-based ARV is $675,000 — provisional, medium confidence. Syracuse 84075 median sale is $585,000 at $265/sqft; valuing 1,669 above-grade sqft near $265 and the basement near $145 lands at roughly $686,000, and we hold to a $650,000–$715,000 range. The claimed $730,000+ sits about $55,000 above us, or 8% — one of the more honest claims we've seen.

The underwrite

At $549,000 the ask is 81% of our ARV, so it fails the 70% flip line: a flip offer caps near $452,000 after roughly $20,000 of cosmetics. It works as a hold instead. Finishing the basement kitchen creates a second unit and pushes combined rent toward $3,400/mo against our $2,900 single-tenant estimate.

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

Walkthrough: Mon, Aug 3, 2026

Settlement deadline: Fri, Aug 28, 2026

$10,000 non-refundable EMD due by 5:00 PM on the offer-deadline date. The offer deadline itself was not stated in the email — ask before submitting.

walkthrough today

Run the flip numbers

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

Flip results

Net profit$11,754
All-in (price + rehab + holding)$615,996
Holding costs$26,996
Selling costs$47,250
Return on cash in1.9%
Basis as % of ARV87% (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-$595
Mortgage (P&I)$2,671
Operating expenses$825
↳ incl. taxes & insurance (auto est.)$535
Cap rate4.54%
Cash-on-cash return-5.20%
Cash needed (down payment)$137,250

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.