← All dealsClinton — W 1800 N exterior

Clinton — W 1800 N

available

Davis County · 2 bd / 1 ba · 1,456 sqft · Single family · Assignable contract

Buy & holdBRRRR

$254,000

$174/sqft

ARV — MLS-verified

$415,000

Est. rent

$1,700–$2,000/mo

Spread before rehab

$161,000

Wholesaler's claimed ARV: $430,000 — $15,000 above our estimate (4% higher).

About this deal

Beds

2

Baths

1

Sqft

1,456

Type

Single family

Price / sqft

$174

Contract

Assignable

Clinton 2/1 full-brick rambler at $254K — 1,456 sqft on a 0.39-acre lot with future commercial zoning (grandfathered residential) and an unfinished basement ready for two more beds and a bath. Occupied, shown by appointment; assignable contract, buyer pays both sides of closing.

Two-bed, one-bath 1918 full-brick rambler on a 0.39-acre lot in Clinton — 1,456 square feet with a newer sewer line, newer HVAC and a roof and foundation in good shape, occupied and shown by appointment. The unfinished basement opens a clean path to a four-bed, two-bath layout, and the lot carries future commercial zoning that is grandfathered for residential use today (the city has not approved subdividing). The asking price sits well under the 70%-rule line, so the value is the after-repair upside plus the lot optionality. The caveat is age and the two-bed, one-bath footprint as it stands — the after-repair value depends on finishing that basement to reach its four-bed, two-bath potential.

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: Sat, Nov 14, 2026

Settlement deadline 11/14/26. $10K non-refundable EMD due by 5 PM on the offer-deadline date (date not stated — confirm before submitting). Occupied, shown by appointment only. Cash buyers preferred; buyer pays both sides of closing costs.

11 days to closing

Run the flip numbers

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

Flip results

Net profit$78,475
All-in (price + rehab + holding)$307,475
Holding costs$13,475
Selling costs$29,050
Return on cash in25.5%
Basis as % of ARV71% (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-$7
Mortgage (P&I)$1,236
Operating expenses$471
↳ incl. taxes & insurance (auto est.)$301
Cap rate5.81%
Cash-on-cash return-0.13%
Cash needed (down payment)$63,500

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.