← All deals

Exterior photo coming — browse the full gallery below

Vineyard — 750 E

available

Utah County · 3 bd / 3 ba · 1,844 sqft · Townhome · Assignable contract

Buy & hold

$427,000

$232/sqft

Subject-to / seller financing offered

Down payment

$47,000

Rate

3.28%

Monthly payment

$2,215

ARV

Pending MLS verification

Est. rent

$2,350/mo

Spread before rehab

About this deal

A 2018 Vineyard townhome offered subject-to at a 3.28% blended rate for seven years. The financing is genuinely valuable — you are just being asked to pay above market for it.

2018 Vineyard townhome offered subject-to at a 3.28% blended rate with a seven-year balloon. The below-market financing is genuinely valuable, but an identical unit one block away is listed at $420K — you’re paying a premium to buy the rate. $47K down, payments ~$2,490/mo all-in against ~$2,350 rent, break-even on cash flow with strong principal paydown. Offer $400K–$410K; the OBO says the seller expects it.

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. We only publish an ARV once our licensed agents have confirmed it against MLS sold comps — until then it reads "Pending MLS verification." 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.

No deadlines were stated and the price is marked OBO, so there is time to negotiate. Confirm a settlement date and verify the existing loan balance and payoff before committing.

Run the flip numbers

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

Flip results

Net profit-$91,294
All-in (price + rehab + holding)$488,404
Holding costs$21,404
Selling costs$29,890
Return on cash in-18.7%
Basis as % of ARV109% (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-$400
Mortgage (P&I)$2,077
Operating expenses$673
↳ incl. taxes & insurance (auto est.)$438
Cap rate4.71%
Cash-on-cash return-4.50%
Cash needed (down payment)$106,750

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.