← All dealsPleasant Grove — W 400 N exterior

Pleasant Grove — W 400 N

available

Utah County · 3 bd / 2 ba · 2,028 sqft · Single family · Assignable contract

Buy & holdBRRRR

$365,000

$180/sqft

ARV — MLS-verified

$515,000

Est. rent

$2,350/mo

Spread before rehab

$150,000

Wholesaler's claimed ARV: $545,000 — $30,000 above our estimate (6% higher).

About this deal

Pleasant Grove house hack — 3+/2 rambler on a corner lot, 2,028 sqft over a full basement with a separate entrance and a newer roof, at a $360K asking price against a $515K MLS-verified ARV. Occupied; assignable contract, buyer pays both sides of closing.

Three-bed-plus, two-bath 1939 rambler on a corner lot in old-town Pleasant Grove — 2,028 square feet over a full basement with a separate entrance that gives it house-hack or basement-apartment potential, plus a newer roof, a newer sprinkler system and updated plumbing and electrical, occupied and shown by appointment. The asking price sits essentially at the 70%-rule line against the after-repair value, so this is a buy-and-hold or house-hack play rather than a deep-discount flip, and the separate entrance is what unlocks the rent upside. The caveat is age — this is the oldest home in the comp set (effective 1984) — so confirm systems and condition at the walkthrough before leaning on resale.

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 — offer deadline, EMD and settlement terms to be confirmed with the contract holder. Occupied, shown by appointment only. Buyer pays both sides of closing costs.

Run the flip numbers

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

Flip results

Net profit$55,388
All-in (price + rehab + holding)$423,563
Holding costs$18,563
Selling costs$36,050
Return on cash in13.1%
Basis as % of ARV79% (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-$49
Mortgage (P&I)$1,776
Operating expenses$624
↳ incl. taxes & insurance (auto est.)$389
Cap rate5.67%
Cash-on-cash return-0.65%
Cash needed (down payment)$91,250

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.