CashFlowRE
Sign in Sign up
155 S 1200 W #97
B- Composite 66.5
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 +27.6/30.0
  • DSCR +9.7/10.0
  • 1% rule +7.5/10.0
  • ARV discount +7.5/15.0
  • Livability +4.3/5.0
  • Schools +4.2/10.0
  • Rent growth +3.2/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$139,900

155 S 1200 W #97 · Orem, UT 84058
3 bd · 2.0 ba · 1,344 sqft · Manufactured · 275 Days on market
Built 1998 ↓ 18% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

There are no remarks available.

Key facts

  • Clubhouse
  • Prime orem location
  • Swimming pool

Tags

DOUBLE-WIDE MANUFACTURED HOMEPRIME OREM LOCATIONFULLY EQUIPPED KITCHENINCLUDED APPLIANCESCLUBHOUSESWIMMING POOL

Property features AI

Finance

  • HOA & community: Clubhouse; Subdivision: TIMPANOGOS

Exterior

  • Parking: 2 open/uncovered parking spaces
  • Utilities: Natural gas connected; Electricity connected; Sewer connected; Culinary (potable) water connected
  • Home design: Manufactured home; Built and standing; Single-story; Residential zoning (R-1)
  • Construction: Asphalt roof; Other construction materials; No basement
  • Exterior features: Covered deck; Covered patio; Full fencing; Paved road access; Automatic full sprinkler system; Landscaped

Interior

  • Kitchen: Microwave; Refrigerator
  • Bedrooms: 3 main-level bedrooms
  • Flooring: Carpet; Laminate
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Forced air heating; Evaporative cooling
  • Interior features: Primary bathroom; Walk-in closet; Great room; Blinds

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 3-bed/2.0-bath manufactured listed at $140k.

Deal economics

  • At list price, monthly cash flow is $416 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $140k).
  • Recommended offer: $123k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 86/100 on livability (#10 in UT, #389 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, commute A+, housing A+.
  • Alpine District (suburban): math 45% / reading 50% proficiency, ranked #25 of 80 in UT (top 31%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; only 18% free/reduced lunch — higher-income household profile.
  • Zoned schools: Orem School (math 63% / reading 61%, grade B, #39 of 585 statewide, top 8%, 716 students, 38% FRL); Orem Jr High (math 24% / reading 34%, grade F, #112 of 138 statewide, top 81%, 961 students, 41% FRL); Mountain View High (math 15% / reading 40%, grade F, #130 of 171 statewide, top 76%, 1,508 students, 33% FRL) — zoned schools average 37% FRL vs 18% district-wide (19 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising (+2.9%/yr); 115 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 6,326 units permitted in Utah County in 2024 (1,053 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $967 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Utah County population projected at +49% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (-3.0% appreciation + 2.9% rent growth), your $39k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 275 days — a 12% lower offer ($123k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 3y ago; this cycle's ask has dropped $20k (13%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Recommended offer $123,112 (12.0% below list)

Questions for the listing agent

  1. It's been on market 275 days. Have you received any prior offers? Is the seller open to a 12% 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 B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  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
1.25%
Cap rate
9.86%
Cash-on-cash
12.74%
DSCR
1.57
GRM
6.7

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 2.87% rent growth · sell at horizon

5-year hold
IRR
2.4%
Equity multiple
1.09×
Total profit
$3,616
Equity at exit
$20,860
10-year hold
IRR
11.9%
Equity multiple
1.93×
Total profit
$36,427
Equity at exit
$12,096

Cash invested: $39,172 (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 84058

Rents YoY
2.9%
Active inventory
115
Price-to-rent
6.7×

Monthly cashflow live

Estimated rent
$1,750 high interval (Pro) →
Mortgage (P&I)
$734
Tax est. 1.5%
$175 /mo · $2,098/yr
Insurance
$58
HOA
$0
Vacancy / Maint / Mgmt
$368
Net cashflow
$416

Break-even live

Break-even rent $1,224
Max offer price $139,900
Occupancy floor 71%

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
$34,975
Closing costs
$4,197
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
1147 W 40 S Orem, UT 3.0 2.0 1848 $450 $0.24 23d 1 0.10mi
203 N 1200 W #304 Orem, UT 3.0 2.0 1740 $2,095 $1.20 14d 1 0.42mi
231 N 1200 W Orem, UT 3.0 2.0 1336 $1,725 $1.29 14d 1 0.46mi
782 N 1570 W Orem, UT 3.0 1.5 1300 $1,500 $1.15 23d 1 0.50mi
289 N 1030 W Orem, UT 2.0 1.0 1092 $1,395 $1.28 2d 1 0.55mi
100 S Geneva Rd Vineyard, UT 1.0–2.0 1.0–2.0 858 $1,813 $2.11 2d 14 0.65mi
1014 W 400 N Orem, UT 4.0 1.5 1700 $2,450 $1.44 14d 1 0.72mi
216 N 750 East St Unit Bedroom 2 Vineyard, UT 3.0 2.0 1700 $600 $0.35 2d 1 0.73mi
218 N 750 East St Unit Bedroom 3 Vineyard, UT 3.0 2.0 1628 $650 $0.40 14d 1 0.73mi
220 N 750 East St #3 Vineyard, UT 3.0 2.0 1700 $2,000 $1.18 14d 1 0.73mi
220 N 750 East St Unit Bedroom 1 Vineyard, UT 3.0 2.0 1700 $850 $0.50 2d 1 0.73mi
220 N 750 East St Unit Bedroom 2 Vineyard, UT 3.0 2.0 1700 $650 $0.38 2d 1 0.73mi
215 N 680 E Vineyard, UT 3.0 2.0 1311 $1,725 $1.32 23d 1 0.79mi
225 N 680 E Vineyard, UT 3.0 2.0 1311 $1,725 $1.32 23d 1 0.80mi
534 E 300 North St Unit 212 Vineyard, UT 3.0 2.0 1299 $1,785 $1.37 23d 1 0.80mi
125 N Mill Rd Vineyard, UT 1.0–3.0 1.0–2.0 933 $1,671 $1.79 14d 10 0.81mi
125 N Mill Rd Vineyard, UT 1.0–3.0 1.0–2.0 933 $1,671 $1.79 2d 10 0.81mi
217 N 670 E Unit 102 Vineyard, UT 2.0 2.0 1039 $1,480 $1.42 23d 1 0.84mi
323 N 725 E Vineyard, UT 3.0 3.0 1849 $1,995 $1.08 2d 1 0.84mi
651 E 180 N Unit 312 Vineyard, UT 3.0 2.0 1299 $1,785 $1.37 23d 1 0.85mi
648 E 230 N Unit 307 Vineyard, UT 2.0 2.0 1020 $1,480 $1.45 23d 1 0.86mi
670 S 1545 W Orem, UT 3.0 2.5 1472 $1,795 $1.22 2d 1 0.86mi
631 E 180 N Unit 301 Vineyard, UT 3.0 2.0 1299 $1,785 $1.37 23d 1 0.87mi
631 E 180 N Unit 105 Vineyard, UT 2.0 2.0 1039 $1,480 $1.42 23d 1 0.87mi
662 E 230 N Unit 311 Vineyard, UT 2.0 2.0 1020 $1,480 $1.45 23d 1 0.88mi
632 E 230 N Unit 306 Vineyard, UT 2.0 2.0 1020 $1,480 $1.45 23d 1 0.88mi
615 E 180 N Unit 312 Vineyard, UT 3.0 2.0 1299 $1,785 $1.37 23d 1 0.89mi
615 E 180 N Unit 308 Vineyard, UT 2.0 2.0 1020 $1,480 $1.45 23d 1 0.89mi
265 N 670 E Unit 205 Vineyard, UT 2.0 2.0 1020 $1,620 $1.59 23d 1 0.89mi
305 N 680 E Vineyard, UT 4.0 3.0 1600 $2,300 $1.44 23d 1 0.90mi
614 E 230 N Unit 111 Vineyard, UT 2.0 2.0 1039 $1,480 $1.42 23d 1 0.90mi
279 N 670 E Unit 108 Vineyard, UT 2.0 2.0 1020 $1,480 $1.45 23d 1 0.91mi
623 E 250 N Unit 301 Vineyard, UT 3.0 2.0 1324 $1,920 $1.45 23d 1 0.92mi
594 E 255 N Unit 105 Orem, UT 2.0 2.0 1039 $1,480 $1.42 23d 1 0.93mi
624 E 300 N Unit 206 Vineyard, UT 2.0 2.0 1039 $1,620 $1.56 21d 1 0.93mi
624 E 300 N Vineyard, UT 3.0 2.0 1323 $1,785 $1.35 23d 1 0.93mi
266 N 590 E Unit 107 Vineyard, UT 2.0 2.0 1020 $1,480 $1.45 23d 1 0.94mi
573 E 210 N Unit 312 Vineyard, UT 3.0 2.0 1299 $1,785 $1.37 23d 1 0.95mi
576 E 250 N Unit 308 Vineyard, UT 2.0 2.0 1020 $1,480 $1.45 23d 1 0.96mi
648 E 380 N Vineyard, UT 3.0 3.0 1828 $1,850 $1.01 2d 1 0.96mi

Listing history 26 events

  1. 2026-06-18
    days on market $139,900 Active 275 DOM
  2. 2026-06-17
    days on market $139,900 Active 274 DOM
  3. 2026-06-16
    days on market $139,900 Active 273 DOM
  4. 2026-06-15
    days on market $139,900 Active 272 DOM
  5. 2026-06-14
    days on market $139,900 Active 270 DOM
  6. 2026-06-13
    days on market $139,900 Active 269 DOM
  7. 2026-06-10
    days on market $139,900 Active 267 DOM
  8. 2026-06-09
    days on market $139,900 Active 266 DOM
  9. 2026-06-08
    days on market $139,900 Active 265 DOM
  10. 2026-06-07
    days on market $139,900 Active 264 DOM
  11. 2026-06-03
    days on market $139,900 Active 260 DOM
  12. 2026-06-03
    days on market $139,900 Active 259 DOM
  13. 2026-06-01
    days on market $139,900 Active 258 DOM
  14. 2026-05-31
    days on market $139,900 Active 257 DOM
  15. 2026-05-31
    days on market $139,900 Active 256 DOM
  16. 2026-01-28
    price $139,900
  17. 2025-10-01
    price $149,900
  18. 2025-09-16
    listed $159,900 Active
  19. 2023-10-16
    soldstatus Closed 31-char remark
    Show marketing remark (31 chars)

    There are no remarks available.

  20. 2023-09-20
    historical Backup 31-char remark
    Show marketing remark (31 chars)

    There are no remarks available.

  21. 2023-09-19
    price $139,000 31-char remark
    Show marketing remark (31 chars)

    There are no remarks available.

  22. 2023-09-13
    price $145,000 31-char remark
    Show marketing remark (31 chars)

    There are no remarks available.

  23. 2023-08-26
    price $155,000 31-char remark
    Show marketing remark (31 chars)

    There are no remarks available.

  24. 2023-08-26
    status Active 31-char remark
    Show marketing remark (31 chars)

    There are no remarks available.

  25. 2023-08-21
    historical Backup 31-char remark
    Show marketing remark (31 chars)

    There are no remarks available.

  26. 2023-08-14
    listed $170,000 Active 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.

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$21,003
− Mortgage interest
−$7,837
− Property taxes
−$2,098
− Insurance
−$700
− Repairs & maintenance
−$1,680
− Management
−$1,680
− Depreciation
−$4,070
Taxable income
$2,938
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$705
After-tax cash flow
$4,285/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
Alpine District
NCES district ID
4900030
Math proficiency
45% ▼ -4.00%
Reading proficiency
50% ▼ -2.00%
Median HH income
$68,595
Composite
42.48/100
National rank
#3213
State rank
#25 of 80 in UT

Livability — Orem

Score
86/100
State rank
#10
US rank
#389

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Orem, UT
County
Utah County · 661,754 people
City population
94,197
Metro
Provo-Orem, UT
Population (ZIP)
35,099
Household income
$74,553
Rent vs Own
57.9% rent · 42.1% own
Severe rent burden
1149.0

Population outlook (Utah County) Hauer SSP2

Today (2025)
693,420 people
By 2030
757,324 · +9.2%
By 2040
893,178 · +28.8%
By 2050
1,035,842 · +49.4%
By 2075
1,376,733 · +98.5%
By 2100
1,609,388 · +132.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (72%)
Race & ethnicity
White 72% Hispanic / Latino 20% Two or more races 11% Asian 2% Black 1%
Hispanic origin (detail)
Mexican 11%
Common ancestry
Italian 4% Slovak 4% Portuguese 3%
Foreign-born
15% · Canada, South Korea, Jamaica
Languages at home
76% English-only · Spanish 18% Other Asian/Pacific 2% Other Indo-European 1%

Political lean MEDSL · Utah

2024 margin
Solid R (+39.8) · D 28.5% · R 68.3% · Other 3.2%
2008→2024 swing
+19.1pp toward D · 2008: -58.9pp · 2024: -39.8pp
All cycles
2024: R+39.8 2020: R+41.0 2016: R+37.3 2012: R+78.5 2008: R+58.9

Not yet ingested

Civics

Market trends

HPI YoY
▼ -318.60%
Current HPI
292.9526
Rent YoY
▲ 2.87%
Metro
Provo-Orem, UT
State GDP YoY
▲ 3.54%
F500 in state
2

Industry mix (Fortune 500 HQ in UT)

Industry F500 HQs Revenue

Price history

-17.7% since first listed
11 events — show timeline
  • 2026-01-28 Price Changed $139,900 WFRMLS
  • 2025-10-01 Price Changed $149,900 WFRMLS
  • 2025-09-16 Listed $159,900 WFRMLS
  • 2023-10-16 Sold (MLS) WFRMLS
  • 2023-09-20 Contingent WFRMLS
  • 2023-09-19 Price Changed $139,000 WFRMLS
  • 2023-09-13 Price Changed $145,000 WFRMLS
  • 2023-08-26 Price Changed $155,000 WFRMLS
  • 2023-08-26 Relisted WFRMLS
  • 2023-08-21 Contingent WFRMLS
  • 2023-08-14 Listed $170,000 WFRMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…