← All dealsWest Jordan — Cedar Hill Rd exterior

West Jordan — Cedar Hill Rd

available

Salt Lake County · 4 bd / 3 ba · 2,910 sqft · Single family · Assignable contract

Buy & holdBRRRR

$480,000

$165/sqft

ARV — MLS-verified

$590,000

Est. rent

$2,900/mo

Spread before rehab

$110,000

Wholesaler's claimed ARV: $649,000 — $59,000 above our estimate (10% higher).

About this deal

West Jordan 4/3 two-story at $475K — 2,910 sqft on a 0.14-acre lot near parks and trails — against a $590K MLS-verified ARV. Unfinished basement = room to grow; assignable contract, buyer pays both sides of closing.

Four-bed, three-bath 2010 two-story on Cedar Hill Road in West Jordan — 2,910 square feet on a 0.14-acre lot with a panoramic patio and fully fenced yard, occupied and shown by appointment. The asking price leaves a buy-and-hold spread over the MLS-verified after-repair value, and the unfinished basement is the built-in upside — finishing it grows the house into the comps' finished-square-footage bracket. The caveat is that roughly a third of the listed square footage is unfinished basement, so the value rests on the newer build and the above-grade four-bedroom layout rather than the raw footprint.

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. 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$4,867
All-in (price + rehab + holding)$543,833
Holding costs$23,833
Selling costs$41,300
Return on cash in0.9%
Basis as % of ARV88% (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-$205
Mortgage (P&I)$2,335
Operating expenses$770
↳ incl. taxes & insurance (auto est.)$480
Cap rate5.33%
Cash-on-cash return-2.05%
Cash needed (down payment)$120,000

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.