← All dealsHerriman — Red Shale exterior

Herriman — Red Shale

available

Salt Lake County · 2 bd / 2 ba · 1,134 sqft · Townhouse · Assignable contract

Buy & hold

$255,000

$225/sqft

ARV — MLS-verified

$330,000

Est. rent

$2,150/mo

Spread before rehab

$75,000

Wholesaler's claimed ARV: $350,000$20,000 above our estimate (6% higher).

About this deal

Herriman 2-bed/2-bath townhome with a walkout basement — a $255K assignment against a $330K ARV. Priced at the bottom of the MLS range: it's the smaller single-level walkout plan, not the two-story units it's comped against.

Two-bed, two-bath Herriman townhome at 5038 W Red Shale in the Boulders at Rosecrest community — 2006 build with ~1,134 total square feet over a walkout basement, a one-car garage, and rentals permitted under a $240/month HOA. The $255K assignment sits at 77% of our $330K after-repair value, a workable spread for a buy-and-hold in a pocket where these units lease steadily. The caveat is product size — this is the smaller single-level walkout plan (567 square feet above grade), so we price it at the bottom of the MLS sold range rather than the $350K the seller claims, and the basement finish is the swing factor that decides whether the full square footage counts.

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 dates stated in the source email — confirm offer deadline, EMD and settlement terms with Austin Stewart (385-213-6416) before writing. Occupied and shown by appointment only.

Run the flip numbers

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

Flip results

Net profit-$1,621
All-in (price + rehab + holding)$308,521
Holding costs$13,521
Selling costs$23,100
Return on cash in-0.5%
Basis as % of ARV89% (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$393
Mortgage (P&I)$1,240
Operating expenses$517
↳ incl. taxes & insurance (auto est.)$302
Cap rate7.69%
Cash-on-cash return7.39%
Cash needed (down payment)$63,750

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.