CashFlowRE
Sign in Sign up
748 W Monte Blanco
B- Composite 68.77
Why this score? — see what drove the B- 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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Livability +4.4/5.0
  • Condition / age +4.0/5.0
  • Schools +2.6/10.0
  • Rent growth +0.3/5.0
  • Appreciation +0.0/10.0

$69,900

748 W Monte Blanco · Taylorsville, UT 84123
2 bd · 2.0 ba · 1,000 sqft · Manufactured · 90 Days on market
Built 1998 Good condition 435 sqft lot ↓ 3% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

There are no remarks available.

Key facts

  • Nearby entertainment
  • Split bedroom design
  • Central location

Tags

SPLIT BEDROOM DESIGNCENTRAL LOCATIONEASY FREEWAY ACCESSNEARBY SHOPPINGNEARBY DININGNEARBY ENTERTAINMENT

Property features AI

Finance

  • Other: Above-grade finished area approximately 1000; Accessible features including accessible entrance, accessible hallways, ramp, grip-accessible features and customized wheelchair accessibility
  • Financial info: Annual tax approximately $250
  • HOA & community: Located in a senior community; Subdivision: MONTE VISTA

Exterior

  • Parking: Attached covered parking; Carport with 2 spaces; Total of 2 parking spaces (2 covered)
  • Security: Fire alarm
  • Utilities: Natural gas connected; Electricity connected; Public sewer connected; Culinary water connected
  • Home design: Mobile home; Single-level living; Pitched asphalt roof; Built/standing (effective year 2025); Single-family zoning; Agent owned
  • Construction: Clapboard/Masonite and asphalt construction materials; Built/standing condition
  • Exterior features: Covered deck; Covered patio; Awning(s); Double pane windows; Patio lighting; Storage shed; TV antenna; Manual full sprinkler system; Flat terrain with full landscaping

Interior

  • Kitchen: Microwave; Refrigerator
  • Bedrooms: Two main-level bedrooms; Primary bedroom on the 1st floor
  • Flooring: Carpet; Laminate; Vinyl
  • Bathrooms: Two full bathrooms
  • Heating & cooling: Forced air heating (gas central); Central air; Evaporative cooling
  • Interior features: Fire alarm; Ceiling fan; Skylights; Lighting
  • Laundry & utility: Electric dryer hookup

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 2-bed/2.0-bath manufactured listed at $70k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $750 ($9k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $70k).
  • Recommended offer: $66k (6.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 87/100 on livability (#7 in UT, #299 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, commute A+, housing A+; Watch: schools D.
  • Granite District (suburban): math 26% / reading 32% proficiency, ranked #69 of 80 in UT (top 86%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Market conditions: Rents falling (-8.7%/yr); 181 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals leasing fast (median 4d on market — plan ~1-2 weeks tenant-placement turnaround); solid renter incomes; 4,970 units permitted in Salt Lake County in 2024 (1,963 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $483 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Salt Lake County population projected at +37% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (-3.0% appreciation + 0.0% rent growth), your $20k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 90 days — a 6% lower offer ($66k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 3y ago; this cycle's ask has dropped $10k (13%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Recommended offer $65,706 (6.0% below list)

Questions for the listing agent

  1. It's been on market 90 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  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
2.23%
Cap rate
19.17%
Cash-on-cash
46.00%
DSCR
3.05
GRM
3.7

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 0.0% rent growth · sell at horizon

5-year hold
IRR
39.8%
Equity multiple
2.63×
Total profit
$31,905
Equity at exit
$10,422
10-year hold
IRR
44.7%
Equity multiple
4.66×
Total profit
$71,725
Equity at exit
$6,044

Cash invested: $19,572 (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.

ZIP-level market 84123

Rents YoY
-8.7%
Active inventory
181
Price-to-rent
3.7×

Monthly cashflow live

Estimated rent
$1,561 high interval (Pro) →
Mortgage (P&I)
$367
Tax est. 1.5%
$87 /mo · $1,048/yr
Insurance
$29
HOA
$0
Vacancy / Maint / Mgmt
$328
Net cashflow
$750

Break-even live

Break-even rent $611
Max offer price $69,900
Occupancy floor 47%

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
$17,475
Closing costs
$2,097
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Rent comps 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
4536 S Bridgeside Way Salt Lake City, UT 1.0–3.0 1.0–2.0 825 $1,544 $1.87 2d 16 0.11mi
4545 S Atherton Dr Salt Lake City, UT 2.0 1.5–2.0 1000 $1,390 $1.39 2d 15 0.15mi
4639 S Sunstone Rd Salt Lake City, UT 1.0–2.0 1.0–2.0 912 $1,579 $1.73 2d 19 0.26mi
4341 S Riverboat Rd Salt Lake City, UT 1.0–3.0 1.0–2.0 1008 $1,501 $1.49 4d 12 0.37mi
447 W 4800 S Salt Lake City, UT 2.0 1.0–2.0 807 $2,034 $2.52 2d 102 0.53mi
4924 S Murray Blvd Salt Lake City, UT 1.0–3.0 1.0–2.5 1205 $1,738 $1.44 2d 40 0.58mi
4517 S 1175 W #55 Taylorsville, UT 2.0 2.5 1200 $1,600 $1.33 2d 1 0.61mi
4517 1175 W Taylorsville, UT 3.0 2.0 1220 $1,800 $1.48 16d 1 0.61mi
4422 S Atherton Dr Salt Lake City, UT 2.0 1.0 1000 $1,495 $1.50 3d 1 0.67mi
4459 S Butterfield St Salt Lake City, UT 2.0 1.0 1000 $1,500 $1.50 4d 1 0.79mi
4459 Butterfield St Unit NA Taylorsville, UT 2.0 1.0 1000 $1,500 $1.50 24d 1 0.79mi
4994 S Commerce Dr Salt Lake City, UT 2.0 1.0–2.0 795 $2,035 $2.56 2d 23 0.83mi
212 4800 S Murray, UT 3.0 1.0 1066 $1,845 $1.73 3d 1 0.84mi
162 W 4490 S Murray, UT 1.0–3.0 1.0–2.0 854 $1,554 $1.82 24d 22 0.87mi
530 W Murray Blvd Salt Lake City, UT 1.0–2.0 1.0–1.5 850 $1,687 $1.98 2d 15 0.98mi
136 W Fireclay Ave Murray, UT 1.0–3.0 1.0–2.0 991 $1,395 $1.41 3d 12 0.99mi
764 W 3940 S Salt Lake City, UT 1.0–3.0 1.0–2.0 1075 $1,548 $1.44 3d 26 1.00mi
845 W 3900 S Salt Lake City, UT 1.0–2.0 1.0–2.0 735 $1,922 $2.61 3d 6 1.01mi
1141 W 3900 S Taylorsville, UT 1.0–2.0 1.0 581 $1,623 $2.79 2d 61 1.02mi
196 W Vine St Salt Lake City, UT 2.0 1.0–2.0 815 $2,190 $2.69 3d 13 1.07mi
54 W Fireclay Ave Salt Lake City, UT 1.0–2.0 1.0–2.0 962 $1,775 $1.84 24d 1 1.07mi
4305 S Phillips Ln Salt Lake City, UT 1.0 1.0 700 $1,075 $1.54 12d 1 1.07mi
820 W Timbercreek Way South Salt Lake, UT 1.0–2.0 1.0 676 $1,470 $2.17 2d 30 1.08mi
4410 S Main St Salt Lake City, UT 2.0 1.0–2.0 892 $2,810 $3.15 3d 76 1.09mi
47 W Fireclay Ave Salt Lake City, UT 1.0–2.0 1.0–2.0 902 $2,088 $2.31 3d 36 1.11mi
2 Regal St Murray, UT 2.0 1.0 1004 $1,195 $1.19 3d 7 1.12mi
3825 S 700 W South Salt Lake, UT 1.0–3.0 1.0–2.0 780 $1,442 $1.85 3d 19 1.16mi
4770 S 1565 W Taylorsville, UT 1.0–2.0 1.0–2.0 812 $1,519 $1.87 2d 43 1.17mi
4028 S 1300 W Salt Lake City, UT 2.0–3.0 2.0 1325 $1,425 $1.08 4d 6 1.17mi
4277 S Main St Salt Lake City, UT 2.0 1.0–2.0 594 $1,192 $2.01 3d 1 1.19mi
44 W Iko Ave Millcreek, UT 2.0 2.5 1296 $2,200 $1.70 4d 1 1.21mi
4197 S Main St Millcreek, UT 3.0 1.0–2.0 891 $1,609 $1.80 3d 13 1.24mi
745 Fine Dr South Salt Lake, UT 1.0–3.0 1.0–2.0 1077 $1,641 $1.52 3d 25 1.25mi
340 E Gordon Ln Salt Lake City, UT 2.0 1.0 850 $1,295 $1.52 4d 3 1.37mi
4236 S Atherton Dr Salt Lake City, UT 1.0–3.0 1.0–2.0 1075 $1,525 $1.42 4d 3 1.39mi
4371 S Fairbourne Ave Unit 11 Murray, UT 2.0 1.0 820 $1,095 $1.34 16d 1 1.40mi
215 E 4600 S Apt 4 Murray, UT 2.0 1.0 850 $1,250 $1.47 3d 1 1.44mi
184 E Vine St Salt Lake City, UT 2.0 2.0 962 $1,899 $1.97 3d 4 1.45mi
4110 S Oak Meadows Dr #31 Salt Lake City, UT 2.0 1.0 970 $1,500 $1.55 16d 1 1.46mi
3993 S Main St Millcreek, UT 1.0–2.0 1.0–2.0 838 $1,650 $1.97 3d 25 1.46mi

Listing history 26 events

  1. 2026-06-18
    days on market $69,900 Active 90 DOM
  2. 2026-06-18
    remarks 662-char remark
  3. 2026-06-17
    days on market $69,900 Active 89 DOM
  4. 2026-06-16
    days on market $69,900 Active 88 DOM
  5. 2026-06-15
    days on market $69,900 Active 87 DOM
  6. 2026-06-13
    pricedays on market $69,900 Active 85 DOM
  7. 2026-06-09
    days on market $72,900 Active 81 DOM
  8. 2026-06-08
    days on market $72,900 Active 80 DOM
  9. 2026-06-07
    days on market $72,900 Active 79 DOM
  10. 2026-06-03
    days on market $72,900 Active 75 DOM
  11. 2026-06-02
    days on market $72,900 Active 74 DOM
  12. 2026-06-01
    days on market $72,900 Active 73 DOM
  13. 2026-05-31
    days on market $72,900 Active 72 DOM
  14. 2026-05-18
    price $72,900
  15. 2026-05-04
    price $74,900
  16. 2026-03-20
    listed $79,900 Active
  17. 2025-11-04
    historical
  18. 2025-10-20
    price $45,000
  19. 2025-10-09
    listed $55,000 Active
  20. 2023-11-30
    soldstatus Closed 31-char remark
    Show marketing remark (31 chars)

    There are no remarks available.

  21. 2023-11-17
    historical Backup 31-char remark
    Show marketing remark (31 chars)

    There are no remarks available.

  22. 2023-10-03
    status Active 31-char remark
    Show marketing remark (31 chars)

    There are no remarks available.

  23. 2023-09-30
    historical 31-char remark
    Show marketing remark (31 chars)

    There are no remarks available.

  24. 2023-09-21
    listed $75,000 Active 31-char remark
    Show marketing remark (31 chars)

    There are no remarks available.

  25. 2023-09-10
    historical
  26. 2023-08-09
    listed $75,000 Active

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

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥95°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 4/10 Moderate 5 unhealthy d/yr today · 6 by 30 yrs out

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$18,734
− Mortgage interest
−$3,915
− Property taxes
−$1,048
− Insurance
−$350
− Repairs & maintenance
−$1,499
− Management
−$1,499
− Depreciation
−$2,033
Taxable income
$8,389
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,013
After-tax cash flow
$6,989/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.

Condition & rehab AI · 12 photos

Good 80/100 Cosmetic rehab

This updated 2BD/2BA manufactured home in a premier 55+ community is move-in ready with good condition and minimal repairs needed.

Value-add opportunities

  • Both landscaping — enhances curb appeal and adds value
  • Rental ceiling fans — improves comfort and energy efficiency

Renovation cost estimate screening

Value-add ROI direction

  • Both landscaping — enhances curb appeal and adds value
  • Rental ceiling fans — improves comfort and energy efficiency

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

District
Granite District
NCES district ID
4900360
Math proficiency
26% ▼ -8.00%
Reading proficiency
32% ▼ -3.00%
Median HH income
$55,971
Composite
25.93/100
National rank
#7336
State rank
#69 of 80 in UT

Livability — Taylorsville

Score
87/100
State rank
#7
US rank
#299

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Taylorsville, UT
County
Salt Lake County · 1,195,750 people
City population
74,496
Metro
Salt Lake City, UT
Population (ZIP)
37,054
Household income
$81,271
Rent vs Own
40.5% rent · 59.5% own
Severe rent burden
1008.0

Population outlook (Salt Lake County) Hauer SSP2

Today (2025)
1,305,860 people
By 2030
1,402,611 · +7.4%
By 2040
1,594,533 · +22.1%
By 2050
1,787,244 · +36.9%
By 2075
2,224,138 · +70.3%
By 2100
2,551,390 · +95.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (66%)
Race & ethnicity
White 66% Hispanic / Latino 22% Two or more races 9% Asian 4% Pacific Islander 2% Native American 1%
Hispanic origin (detail)
Mexican 15%
Common ancestry
Portuguese 3% Slovak 2% Italian 2%
Foreign-born
14% · Canada, Vietnam, China
Languages at home
77% English-only · Spanish 16% Other Indo-European 3% Chinese 1%

Political lean MEDSL · Salt Lake

2024 margin
D (+10.2) · D 53.7% · R 43.5% · Other 2.8%
2008→2024 swing
+10.1pp toward D · 2008: 0.1pp · 2024: 10.2pp
All cycles
2024: D+10.2 2020: D+11.0 2016: D+10.2 2012: R+19.3 2008: D+0.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -381.27%
Current HPI
301.8349
Rent YoY
▼ -8.69%
Metro
Salt Lake City, UT
State GDP YoY
▲ 3.54%
F500 in state
2

Industry mix (Fortune 500 HQ in UT)

Industry F500 HQs Revenue

Price history

-2.8% since first listed
13 events — show timeline
  • 2026-05-18 Price Changed $72,900 WFRMLS
  • 2026-05-04 Price Changed $74,900 WFRMLS
  • 2026-03-20 Listed $79,900 WFRMLS
  • 2025-11-04 Listing Removed WFRMLS
  • 2025-10-20 Price Changed $45,000 WFRMLS
  • 2025-10-09 Listed $55,000 WFRMLS
  • 2023-11-30 Sold (MLS) WFRMLS
  • 2023-11-17 Contingent WFRMLS
  • 2023-10-03 Relisted WFRMLS
  • 2023-09-30 Listing Removed WFRMLS
  • 2023-09-21 Listed $75,000 WFRMLS
  • 2023-09-10 Listing Removed WFRMLS
  • 2023-08-09 Listed $75,000 WFRMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…