← All dealsLayton — N 100 E exterior

Layton — N 100 E

available

Davis County · 4 bd / 2 ba · 2,400 sqft · Single family · Assignable contract

FlipBuy & hold

$299,000

$125/sqft

ARV — MLS-verified

$450,000

Est. rent

$2,200/mo

Spread before rehab

$151,000

About this deal

1987 Layton rambler with a finished walkout basement and paid-off solar — a $299K assignment against a $450K ARV. Roof ~12 yrs, high-efficiency HVAC 3–4 yrs, 5th-bed potential.

Four-bed, two-bath 1987 Layton rambler on 0.20 acres with a finished walkout basement and a fifth-bed setup, offered as a $299K assignable contract. Paid-off solar, a roof about 12 years old, and a 3–4-year-old high-efficiency furnace/AC keep near-term capex light. Two MLS-sold comps net to $411K–$432K, but both are smaller than this 2,400-sf footprint, so the $450K ARV credits the extra square footage, the solar, and the finished walkout basement. Open items are the garage (not stated in the email) and confirming the basement finish beyond the photos.

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

Settlement deadline: Fri, Sep 18, 2026

Close Sept 18, possession at close. Walk-through by signup only (Ava 801-900-4743); no offer deadline stated in the email.

10 days to closing

Run the flip numbers

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

Flip results

Net profit$63,963
All-in (price + rehab + holding)$354,538
Holding costs$15,538
Selling costs$31,500
Return on cash in18.0%
Basis as % of ARV75% (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$189
Mortgage (P&I)$1,454
Operating expenses$557
↳ incl. taxes & insurance (auto est.)$337
Cap rate6.60%
Cash-on-cash return3.03%
Cash needed (down payment)$74,750

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.