← All dealsRose Park — Los Angeles St exterior

Rose Park — Los Angeles St

available

Salt Lake County · 4 bd / 2 ba · 1,632 sqft · Single family · Assignable contract

Buy & holdFlip

$340,000

$208/sqft

ARV — MLS-verified

$490,000

Est. rent

$2,500/mo

Spread before rehab

$150,000

Wholesaler's claimed ARV: $519,000 — $29,000 above our estimate (6% higher).

About this deal

Rose Park 4/2 rambler at $335K — 1,632 sqft on Los Angeles St, currently rented — against a $490K MLS-verified ARV. Assignable contract; buyer pays both sides of closing.

Four-bed, two-bath 1948 rambler on N Los Angeles St in Rose Park — 1,632 square feet over a full basement on a 0.13-acre lot, with a detached one-car garage plus workshop, vinyl windows and central air. It is occupied and rent-producing today, which makes it a natural buy-and-hold, and the asking price leaves meaningful room over the after-repair value for an investor willing to ride the lease out. The caveat is the condition: aluminum siding and a 2002 effective year make it the least recently updated home in its comp set, so the value rests on the finished square footage and the in-place rental income rather than a recent remodel.

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.

Assignable contract; buyer pays both sides of closing costs. Occupied, shown by appointment only. Contract, walkthrough and settlement dates not yet stated — confirm before submitting.

Run the flip numbers

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

Flip results

Net profit$58,283
All-in (price + rehab + holding)$397,417
Holding costs$17,417
Selling costs$34,300
Return on cash in14.7%
Basis as % of ARV78% (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$227
Mortgage (P&I)$1,654
Operating expenses$619
↳ incl. taxes & insurance (auto est.)$369
Cap rate6.64%
Cash-on-cash return3.20%
Cash needed (down payment)$85,000

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.