← All dealsBrigham City — 100 E exterior

Brigham City — 100 E

available

Box Elder County · 2 bd / 1 ba · 895 sqft · Single family · Assignable contract

Flip

$225,000

$251/sqft

ARV — our conservative est.

$285,000

Est. rent

$1,275/mo

Spread before rehab

$60,000

Wholesaler's claimed ARV: $335,000$50,000 above our estimate (18% higher).

About this deal

A 1952 two-bedroom cottage on a big Brigham City lot, marketed as an easy cosmetic flip. The remodel is easy; the claimed resale is not reachable.

1952 cottage of 895 sqft with two bedrooms and one bath, on a 0.15-acre lot with a large backyard, close to Brigham City's main street. The offering describes it as an easy cosmetic remodel with plenty of room.

How we got our ARV

Our conservative comp-based ARV is $285,000 — provisional, medium confidence. A public estimate on this exact address sits at roughly $289,000 as-is. Brigham City 84302 is running about $219/sqft on listings and $211/sqft on sales, and is down 3–4% year over year. The claimed $335,000-plus would require roughly $374/sqft on an 895 sqft house — about 75% above the local median — which is not a number this market produces. The claim sits $50,000, or 18%, above us.

The underwrite

The 70% rule caps an offer near $199,500 before rehab; add $25,000 of cosmetics and the disciplined maximum lands near $175,000 against a $225,000 ask, so the flip fails on the arithmetic rather than on judgment. As a rental, roughly $1,275/mo against the asking price is a thin 0.57% rent-to-price.

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

Offers due: Wed, Aug 5, 2026

Offers due Wednesday 8/5 at 3:00 PM, with all due diligence completed beforehand. No settlement date was stated — ask before submitting.

1 days to offer deadline

Run the flip numbers

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

Flip results

Net profit-$12,096
All-in (price + rehab + holding)$277,146
Holding costs$12,146
Selling costs$19,950
Return on cash in-4.4%
Basis as % of ARV93% (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-$225
Mortgage (P&I)$1,095
Operating expenses$406
↳ incl. taxes & insurance (auto est.)$278
Cap rate4.64%
Cash-on-cash return-4.80%
Cash needed (down payment)$56,250

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.