84 N 3910 W · Hurricane, UT 84737

$229,900

3 bd · 2.0 ba · 1,040 sqft · Manufactured public records · 36 Days on market

Built 1992 4,356 sqft lot $80/mo HOA · 4% of rent

---

Why this score? — see what drove the D+ grade

The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).

• Cash flow +18.6/30.0
• ARV discount +7.5/15.0
• DSCR +5.9/10.0
• 1% rule +4.2/10.0
• Schools +3.7/10.0
• Rent growth +3.2/5.0
• Livability +3.2/5.0
• Condition / age +2.5/5.0
• Appreciation +0.0/10.0

Listing remarks MLS

Welcome home to Lava Bluff, this 55 years and older community is located between St George and Hurricane City. This cozy home was just renovated and has a inviting private backyard perfect to relax or entertain. Vacant and easy to show, just call listing agent to confirm access.

Key facts

• 4,356 sq ft lot
• Garage
• Built 1992

Tags

• INVITING PRIVATE BACKYARD

Property features AI

Finance

• Other: Above-grade finished area approx. 1040
• Financial info: Agent owned
• HOA & community: Homeowners association (monthly fee $80); Community clubhouse; Playground; Senior community; Subdivision: Lava Bluff Mobile Home Park

Exterior

• Parking: Attached garage; Carport (2 spaces); 2 covered parking spaces; 2 open parking spaces; Total 4 parking spaces; Covered parking
• Utilities: Natural gas connected; Electricity connected; Public sewer connected; Water connected (culinary)
• Home design: Manufactured home; Built / standing; Faces west; Single-family use
• Construction: Asphalt roof; Asphalt and clapboard/masonite exterior materials; Has home warranty
• Exterior features: Covered deck; Covered porch; Screened porch; Outdoor lighting; Full fencing; Sprinkler system (automatic, full); Drip irrigation (automatic, full); Curb and gutter; Paved road; Sidewalks; Landscaping (full); Mature trees

Interior

• Kitchen: Range/oven (free standing); Microwave; Range hood; Refrigerator; Disposal
• Bedrooms: 3 main-level bedrooms
• Bathrooms: 1 full bathroom; 1 three-quarter bathroom
• Heating & cooling: Forced air heating (gas, central); Central air conditioning
• Interior features: Primary bathroom; Walk-in closet; Disposal; Range/oven (free standing); Blinds; Ceiling fan; Microwave; Range hood; Refrigerator
• Laundry & utility: Storage shed(s)

What this means for you Summary

Snapshot

• This is a 3-bed/2.0-bath manufactured listed at $230k.

Deal economics

• At list price, monthly cash flow is $224 ($3k/yr) — positive.
• The deal already cash-flows at list — no discount required.
• To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $211k (8.1% below list).
• Recommended offer: $211k (8.1% below list) — sets the bar for 1% rule.

Location & tenants

• Location reads 65/100 on livability (#163 in UT) — a middle-class / working-renter tenant base. Strengths: housing A+, crime B+; Watch: amenities F, commute F, health & safety F.
• Washington District (urban): math 42% / reading 45% proficiency, ranked #37 of 80 in UT (top 46%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
• Zoned schools: Coral Canyon School (math 28% / reading 33%, grade F, #432 of 585 statewide, top 74%, 565 students, 50% FRL); Tonaquint Intermediate (math 31% / reading 38%, grade F, #96 of 138 statewide, top 69%, 735 students, 42% FRL).
• Market conditions: Rents rising (+2.7%/yr); 1033 active listings in the ZIP; 1 comparable units currently listed for rent nearby; solid renter incomes; 3,140 units permitted in Washington County in 2024 (650 in 5+ unit buildings).
• This rent runs 34% of the median local income ($76k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

• Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $7k of value loss. Plan a longer hold.
• Washington County population projected at +44% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

• It's been on market 36 days — a 3% lower offer ($223k) is reasonable based on typical stale-listing flexibility.
• 3 sale attempts since 25y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.

Risks & watch-outs

• Climate carrying-cost: major wildfire risk; extreme-heat days projected 6→15/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.

Recommended offer $211,275 (8.1% below list)

Questions for the listing agent

1. It's been on market 36 days. Have you received any prior offers? Is the seller open to a 8% concession, seller financing, or rate buy-down credit?
2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
4. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
5. What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
6. What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
7. How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

• 1% rule: 0.92% ✗
• Cap rate: 7.46%
• Cash-on-cash: 4.18%
• DSCR: 1.19
• GRM: 9.1

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 2.72% rent growth · sell at horizon

5-year hold

• IRR: -10.1%
• Equity multiple: 0.63×
• Total profit: $-23,630
• Equity at exit: $34,279

10-year hold

• IRR: -1.1%
• Equity multiple: 0.92×
• Total profit: $-4,847
• Equity at exit: $19,878

Cash invested: $64,372 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

• Overall (STATE): 86 Strongly Landlord-Friendly
• State Utah: 86 Strongly Landlord-Friendly · R+15
• County: — inherits STATE
• City: — inherits STATE

3-day notice; preempted; landlord-favorable.

Methodology + full state rankings →

ZIP-level market 84737

• Home prices YoY: -22.8%
• Rents YoY: 2.7%
• Active inventory: 1033
• Price-to-rent: 9.1×

Monthly cashflow live

• Estimated rent: $2,113 medium
• Mortgage (P&I): −$1,206
• Tax from tax record: −$64 /mo · $763/yr
• Insurance: −$96
• HOA: −$80
• Vacancy / Maint / Mgmt: −$444
• Net cashflow: $224

Break-even live

Break-even rent $1,829

Max offer price $229,900

Occupancy floor 84%

Sensitivity live

Price	-10% $354	-5% $289	+0% $224	+5% $159	+10% $94
Rent	-10% $57	-5% $141	+0% $224	+5% $308	+10% $391
Rate	-1.0pp $340	-0.5pp $283	base $224	+0.5pp $165	+1.0pp $104

UW: 25.0% down · 7.5% · 30yr · 1.5% tax · 5.0% vac · 8.0% maint · 8.0% mgmt

Financing live

Cash to close

• Down payment: $57,475
• Closing costs: $6,897
• Reserves months: —
• Total cash needed: —

Rent comps 1 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
3851 W 200 N Hurricane, UT	3.0	2.0	1500	$2,125	$1.42	14d	1	0.32mi

HOA detail

• Monthly dues: $80 · $960/yr

Listing history 23 events

1. 2026-06-19
   days on market $229,900 Active 36 DOM
2. 2026-06-18
   days on market $229,900 Active 35 DOM
3. 2026-06-17
   days on market $229,900 Active 34 DOM
4. 2026-06-16
   days on market $229,900 Active 33 DOM
5. 2026-06-15
   days on market $229,900 Active 32 DOM
6. 2026-06-14
   days on market $229,900 Active 30 DOM
7. 2026-06-13
   days on market $229,900 Active 29 DOM
8. 2026-06-10
   days on market $229,900 Active 27 DOM
9. 2026-06-09
   days on market $229,900 Active 26 DOM
10. 2026-06-08
    days on market $229,900 Active 25 DOM
11. 2026-06-07
    days on market $229,900 Active 24 DOM
12. 2026-06-05
    days on market $229,900 Active 21 DOM
13. 2026-06-02
    days on market $229,900 Active 19 DOM
14. 2026-06-01
    days on market $229,900 Active 18 DOM
15. 2026-05-31
    days on market $229,900 Active 17 DOM
16. 2026-05-30
    days on market $229,900 Active 16 DOM
17. 2026-05-14
    listed $239,900 Active
18. 2026-05-12
    listed $239,900 Active 279-char remark

    Show marketing remark (279 chars)

    Welcome home to Lava Bluff, this 55 years and older community is located between St George and Hurricane City. This cozy home was just renovated and has a inviting private backyard perfect to relax or entertain. Vacant and easy to show, just call listing agent to confirm access.

19. 2026-04-09
    soldstatus
20. 2026-03-09
    soldstatus
21. 2002-05-01
    soldstatus 31-char remark

    Show marketing remark (31 chars)

    There are no remarks available.

22. 2002-04-30
    soldstatus
23. 2001-06-20
    listed $77,900 31-char remark

    Show marketing remark (31 chars)

    There are no remarks available.

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Tax reassessment forecast UT · Resets to sale price

• Current annual tax: $763 · $64/mo
• Projected year-2 tax: $1,517 · $126/mo
• Expected delta: +$755/yr (+$63/mo · 99.0%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

• 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
• 🔥 Wildfire 7/10 Severe
• 🌡 Heat 7/10 Severe 6 d/yr ≥101°F today · 15 d/yr by 30 yrs out
• 💨 Wind 1/10 Low
• 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 1 by 30 yrs out

Taxation est. · year 1

• Rental income: $25,353
• − Mortgage interest: −$12,878
• − Property taxes: −$763
• − Insurance: −$1,150
• − Repairs & maintenance: −$2,028
• − Management: −$2,028
• − HOA: −$960
• − Depreciation: −$6,688
• Taxable loss: −$1,141
• Est. tax savings @ 24.0%: +$274
• After-tax cash flow: $2,963/yr

For passive investors: Depreciation is non-cash, so a rental often shows a tax loss while cash-flowing — sheltering income. Rental losses are passive: they offset passive income freely, and up to $25,000/yr can offset ordinary (W-2) income if you actively participate and your MAGI is under $100k (phasing out to $0 by $150k); unused losses carry forward. On sale, claimed depreciation is recaptured at up to 25%, and gains may owe capital-gains tax (a 1031 exchange can defer both). Figures are a year-1 estimate at your 24.0% rate — not tax advice; consult a CPA.

Schools (NCES district)

• District: Washington District
• NCES district ID: 4901140
• Math proficiency: 42% ▼ -3.00%
• Reading proficiency: 45% ▼ -3.00%
• Median HH income: $50,861
• Composite: 37.47/100
• National rank: #4408
• State rank: #37 of 80 in UT

Livability — Hurricane

• Score: 65/100
• State rank: #163
• US rank: #13530

Category grades

Amenities F Commute F Cost of living B- Crime B+ Employment B- Housing A+ Health & safety F User ratings D-

Schools grade is shown separately in the Schools card above.

Census & demographics

• Census place: Hurricane, UT
• County: Washington County · 179,216 people
• City population: 24,359
• Metro: St. George, UT
• Population (ZIP): 24,359
• Household income: $75,545
• Rent vs Own: 24.4% rent · 75.6% own
• Severe rent burden: 382.0

Population outlook (Washington County) Hauer SSP2

• Today (2025): 193,324 people
• By 2030: 211,699 · +9.5%
• By 2040: 246,449 · +27.5%
• By 2050: 278,447 · +44.0%
• By 2075: 342,734 · +77.3%
• By 2100: 382,815 · +98.0%

Race, ethnicity, and origin ACS 2023

• Neighborhood character: Predominantly White (85%)
• Race & ethnicity: White 85% Hispanic / Latino 9% Two or more races 5% Native American 1%
• Hispanic origin (detail): Mexican 7%
• Common ancestry: Slovak 5% Iranian 3% Scottish 2%
• Foreign-born: 5% · Canada, South Korea
• Languages at home: 90% English-only · Spanish 8% Other Indo-European 1% Other Asian/Pacific 1%

Political lean MEDSL · Washington

• 2024 margin: Solid R (+52.3) · D 23.0% · R 75.2% · Other 1.8%
• 2008→2024 swing: +1.2pp toward D · 2008: -53.5pp · 2024: -52.3pp
• All cycles: 2024: R+52.3 2020: R+51.7 2016: R+52.1 2012: R+67.0 2008: R+53.5

Not yet ingested

• Civics: —

Market trends

• HPI YoY: ▼ -98.12%
• Current HPI: 331.4025
• Rent YoY: ▲ 2.72%
• Metro: St. George, UT
• State GDP YoY: ▲ 3.54%
• F500 in state: 2

Industry mix (Fortune 500 HQ in UT)

Industry	F500 HQs	Revenue
▸Financial Services	1	$3B

Price history

+208.0% since first listed

7 events — show timeline

• 2026-05-14 Listed $239,900 WFRMLS
• 2026-05-12 Listed $239,900 WCBOR
• 2026-04-09 Sold (Public Records) — Public Records
• 2026-03-09 Sold (Public Records) — Public Records
• 2002-05-01 Sold (MLS) — WFRMLS
• 2002-04-30 Sold (Public Records) — Public Records
• 2001-06-20 Listed $77,900 WFRMLS

Property tax history

+10.1%/yr

Latest (2019): $763 · +18.5% YoY. Source: county tax records.