← All dealsCottonwood Heights — Brookhill Dr exterior

Cottonwood Heights — Brookhill Dr

available

Salt Lake County · 4 bd / 3 ba · 2,200 sqft · Single family · Assignable contract

FlipBuy & hold

$455,000

$207/sqft

ARV — MLS-verified

$670,000

Est. rent

$2,850/mo

Spread before rehab

$215,000

Wholesaler's claimed ARV: $700,000$30,000 above our estimate (4% higher).
How we got our ARV: verified against 4 MLS sold comps within 0.5 mi (Oct 2025 – Apr 2026), aggregate sold range $630,000$678,500 net of concessions. Four MLS-sold Cottonwood Heights ramblers, net of concessions. Same-street comp (1837 E Brookhill) netted $650K.

About this deal

East-bench Cottonwood Heights rambler needing roof, HVAC and furnace — already cut $20K with settlement by month-end. Same-street turnkey comps put the after-repair value in the mid-$600s.

Cottonwood Heights rambler on the east bench needing a roof, HVAC and furnace — the classic value-add in a submarket where turnkey comps on the same street trade in the mid-$600s. The seller already cut the price $20K and wants it gone by the end of the month, which is where the margin lives. The catch is timing and condition: occupants stay 40 days past closing, so factor holding cost and a full systems budget into the flip.

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

Walkthrough: Tue, Aug 18, 2026

Settlement deadline: Mon, Aug 31, 2026

Settlement 8/31. The walkthrough and offer-deadline dates were garbled in the source email — the original offer deadline (8/19 noon) appears to have passed, but the property was re-blasted 8/20 with a $20K cut, so confirm current offer terms with the contract holder. $10K non-refundable EMD; occupants vacate 40 days post-close.

10 days to closing

Run the flip numbers

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

Flip results

Net profit$105,413
All-in (price + rehab + holding)$517,688
Holding costs$22,688
Selling costs$46,900
Return on cash in20.4%
Basis as % of ARV74% (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-$109
Mortgage (P&I)$2,213
Operating expenses$745
↳ incl. taxes & insurance (auto est.)$460
Cap rate5.55%
Cash-on-cash return-1.15%
Cash needed (down payment)$113,750

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.