CashFlowRE
Sign in Sign up
575 N 1350 W #137
B Composite 71.02
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
  • Schools +4.1/10.0
  • Livability +3.9/5.0
  • Rent growth +3.1/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$65,000

575 N 1350 W #137 · Clearfield, UT 84015
3 bd · 2.0 ba · 950 sqft · Manufactured · 203 Days on market
Built 1998 435 sqft lot

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

There are no remarks available.

Key facts

  • 2 parking spots
  • Built 1998
  • Listed 203 days

Property features AI

Finance

  • Financial info: Annual tax amount listed (not included per instructions)
  • HOA & community: Clubhouse

Exterior

  • Parking: 2 open/uncovered parking spaces
  • Utilities: Natural gas connected; Electricity connected; Sewer connected; Water connected
  • Home design: Manufactured home; Single-story; Entry at ground level; Built/standing condition; Facing not specified
  • Construction: Built 2025 (effective year); Other construction materials; Wood roof
  • Exterior features: Covered deck; Landscaping: full

Interior

  • Kitchen: Updated kitchen; Free standing range/oven; Refrigerator
  • Bedrooms: 3 main-level bedrooms
  • Flooring: Laminate
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Gas central heating; Central air conditioning
  • Interior features: Updated kitchen; Free standing range/oven; Shades on windows; No basement; Seven total rooms; Single level living; Ground level accessible kitchen
  • Laundry & utility: Washer; Dryer

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 $65k.

Deal economics

  • At list price, monthly cash flow is $998 ($12k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $65k).
  • Recommended offer: $57k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 78/100 on livability (#45 in UT, #2,413 nationally) — a middle-class / working-renter tenant base. Strengths: commute A+, housing A+, employment B+; Watch: amenities D-.
  • Davis District (suburban): math 43% / reading 47% proficiency, ranked #28 of 80 in UT (top 35%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; only 19% free/reduced lunch — higher-income household profile.
  • Zoned schools: Holt School (math 25% / reading 22%, grade F, #494 of 585 statewide, top 85%, 458 students, 41% FRL); West Point Jr High (math 43% / reading 44%, grade D, #51 of 138 statewide, top 38%, 1,469 students, 15% FRL); Syracuse High (math 27% / reading 45%, grade F, #90 of 171 statewide, top 53%, 2,452 students, 13% FRL) — zoned schools at 23% FRL track the district average.
  • Market conditions: Rents rising (+2.2%/yr); 395 active listings in the ZIP; 8 comparable units currently listed for rent nearby; rentals at typical pace (median 16d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 1,461 units permitted in Davis County in 2024 (508 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $449 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Davis County population projected at +39% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (-3.0% appreciation + 2.2% rent growth), your $18k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 203 days — a 12% lower offer ($57k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 8y ago; this cycle's ask has dropped $13k (17%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Recommended offer $57,200 (12.0% below list)

Questions for the listing agent

  1. It's been on market 203 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. 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.
  5. 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.
  6. 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
2.82%
Cap rate
24.72%
Cash-on-cash
65.81%
DSCR
3.93
GRM
3.0

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 2.25% rent growth · sell at horizon

5-year hold
IRR
64.2%
Equity multiple
3.84×
Total profit
$51,696
Equity at exit
$9,692
10-year hold
IRR
68.3%
Equity multiple
7.67×
Total profit
$121,442
Equity at exit
$5,620

Cash invested: $18,200 (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 84015

Rents YoY
2.2%
Active inventory
395
Price-to-rent
3.0×

Monthly cashflow live

Estimated rent
$1,832 high interval (Pro) →
Mortgage (P&I)
$341
Tax est. 1.5%
$81 /mo · $975/yr
Insurance
$27
HOA
$0
Vacancy / Maint / Mgmt
$385
Net cashflow
$998

Break-even live

Break-even rent $569
Max offer price $65,000
Occupancy floor 41%

Sensitivity live

Price -10% $1,043 -5% $1,021 +0% $998 +5% $976 +10% $953
Rent -10% $853 -5% $926 +0% $998 +5% $1,071 +10% $1,143
Rate -1.0pp $1,031 -0.5pp $1,015 base $998 +0.5pp $981 +1.0pp $964

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
$16,250
Closing costs
$1,950
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 8 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
163 S 1450 W Clearfield, UT 2.0–3.0 1.5 1060 $1,716 $1.62 15d 2 0.67mi
684 W 800 N Clearfield, UT 2.0 1.0–1.5 831 $1,315 $1.58 25d 1 0.73mi
101 N 2000 W West Point, UT 1.0–2.0 1.0–2.0 970 $1,953 $2.01 15d 9 0.86mi
326 S 1550 W Syracuse, UT 1.0–4.0 1.0–2.5 1545 $2,216 $1.43 15d 37 0.89mi
75 W 250 N Clearfield, UT 2.0 2.0 896 $1,424 $1.59 25d 1 1.29mi
54 W 250 N Apt 2 Clearfield, UT 2.0 1.0 900 $1,095 $1.22 25d 1 1.32mi
373 N 2625 W West Point, UT 2.0 1.0 800 $1,350 $1.69 15d 1 1.34mi
101 N Main St Clearfield, UT 1.0–3.0 1.0–2.0 1040 $1,844 $1.77 15d 8 1.37mi

Listing history 9 events

  1. 2026-05-31
    status $65,000 Under Contract 203 DOM
  2. 2026-05-08
    price $65,000
  3. 2026-03-02
    price $70,000
  4. 2026-01-07
    price $75,000
  5. 2025-11-07
    listed $78,000 Active
  6. 2018-05-11
    soldstatus Sold 31-char remark
    Show marketing remark (31 chars)

    There are no remarks available.

  7. 2018-05-05
    status Under Contract 31-char remark
    Show marketing remark (31 chars)

    There are no remarks available.

  8. 2018-03-27
    price $12,500 31-char remark
    Show marketing remark (31 chars)

    There are no remarks available.

  9. 2018-02-28
    listed $14,900 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.

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 ≥93°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 4/10 Moderate 5 unhealthy d/yr today · 7 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
$21,985
− Mortgage interest
−$3,641
− Property taxes
−$975
− Insurance
−$325
− Repairs & maintenance
−$1,759
− Management
−$1,759
− Depreciation
−$1,891
Taxable income
$11,636
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,793
After-tax cash flow
$9,185/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
Davis District
NCES district ID
4900210
Math proficiency
43% ▼ -9.00%
Reading proficiency
47% ▼ -5.00%
Median HH income
$70,511
Composite
40.59/100
National rank
#3698
State rank
#28 of 80 in UT

Livability — Clearfield

Score
78/100
State rank
#45
US rank
#2413

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Clearfield, UT
County
Davis County · 341,755 people
City population
71,812
Metro
Ogden-Clearfield, UT
Population (ZIP)
71,812
Household income
$95,519
Rent vs Own
24.5% rent · 75.5% own
Severe rent burden
985.0

Population outlook (Davis County) Hauer SSP2

Today (2025)
399,271 people
By 2030
430,528 · +7.8%
By 2040
493,485 · +23.6%
By 2050
555,187 · +39.1%
By 2075
688,589 · +72.5%
By 2100
769,646 · +92.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (75%)
Race & ethnicity
White 75% Hispanic / Latino 16% Two or more races 9% Asian 2% Black 1%
Hispanic origin (detail)
Mexican 12%
Common ancestry
Slovak 3% Italian 3% Portuguese 2%
Foreign-born
6% · Canada, Vietnam
Languages at home
88% English-only · Spanish 9% Other Asian/Pacific 1% Tagalog/Filipino 1%

Political lean MEDSL · Davis

2024 margin
Strong R (+24.9) · D 36.0% · R 60.8% · Other 3.2%
2008→2024 swing
+17.4pp toward D · 2008: -42.3pp · 2024: -24.9pp
All cycles
2024: R+24.9 2020: R+27.5 2016: R+23.3 2012: R+61.8 2008: R+42.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -249.80%
Current HPI
330.669
Rent YoY
▲ 2.25%
Metro
Ogden-Clearfield, UT
State GDP YoY
▲ 3.54%
F500 in state
2

Industry mix (Fortune 500 HQ in UT)

Industry F500 HQs Revenue

Price history

+336.2% since first listed
8 events — show timeline
  • 2026-05-08 Price Changed $65,000 WFRMLS
  • 2026-03-02 Price Changed $70,000 WFRMLS
  • 2026-01-07 Price Changed $75,000 WFRMLS
  • 2025-11-07 Listed $78,000 WFRMLS
  • 2018-05-11 Sold (MLS) WFRMLS
  • 2018-05-05 Pending WFRMLS
  • 2018-03-27 Price Changed $12,500 WFRMLS
  • 2018-02-28 Listed $14,900 WFRMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…