CashFlowRE
Sign in Sign up
1101 S Carbon Ave W #111
B Composite 70.56
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
  • Condition / age +3.8/5.0
  • Livability +3.5/5.0
  • Schools +3.4/10.0
  • Rent growth +2.5/5.0
  • Appreciation +0.0/10.0

$49,000

1101 S Carbon Ave W #111 · Price, UT 84501
3 bd · 2.0 ba · 852 sqft · Manufactured · 29 Days on market
Built 1977 Good condition 435 sqft lot

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

Listing remarks MLS

There are no remarks available.

Key facts

  • Low-maintenance yard
  • Bright living room
  • Storage shed

Tags

OPEN-CONCEPT LAYOUTBRIGHT LIVING ROOMAMPLE CABINET SPACEOFF-STREET PARKINGSTORAGE SHEDLOW-MAINTENANCE YARD

Property features AI

Exterior

  • Parking: Open, uncovered parking
  • Utilities: Natural gas connected; Electricity connected; Water connected; Sewer connected
  • Home design: Mobile home; Built/standing condition; Single-family zoning
  • Construction: Aluminum exterior; Metal roof
  • Exterior features: Open porch; Fully fenced lot; Paved road access; Gradual slope terrain

Interior

  • Kitchen: Microwave; Range hood; Refrigerator; Range/oven
  • Bedrooms: 3 main level bedrooms
  • Flooring: Laminate
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Forced air heating; Evaporative cooling
  • Interior features: Disposal; Range/oven (free standing); Blinds; Storage shed(s); Window coverings
  • Laundry & utility: Washer; Dryer; 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 3-bed/2.0-bath manufactured listed at $49k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $448 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($996 rent vs $49k).
  • Recommended offer: $48k (1.5% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 69/100 on livability (#102 in UT) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime A; Watch: amenities F, commute F, employment F.
  • Carbon District (town): math 36% / reading 43% proficiency, ranked #53 of 80 in UT (top 66%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Castle Heights School (math 50% / reading 43%, grade D-, #215 of 585 statewide, top 37%, 422 students, 46% FRL); Mont Harmon Middle (math 36% / reading 44%, grade F, #72 of 138 statewide, top 53%, 601 students, 45% FRL); Carbon High (math 17% / reading 42%, grade F, #124 of 171 statewide, top 74%, 1,023 students, 34% FRL) — zoned schools at 42% FRL track the district average.
  • Market conditions: 146 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals at typical pace (median 22d on market — plan ~3-4 weeks tenant-placement turnaround); 196 units permitted in Carbon County in 2024 (168 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $339 of loan paydown is wiped out by about $1k of value loss. Plan a longer hold.
  • Carbon County population projected at -22% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $14k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 29 days — a 2% lower offer ($48k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 4y 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: moderate wildfire risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $48,265 (1.5% below list)

Questions for the listing agent

  1. Built in 1977 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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.
  4. 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.
  5. 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
2.03%
Cap rate
17.26%
Cash-on-cash
39.18%
DSCR
2.74
GRM
4.1

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
35.4%
Equity multiple
2.50×
Total profit
$20,605
Equity at exit
$7,306
10-year hold
IRR
42.2%
Equity multiple
4.99×
Total profit
$54,741
Equity at exit
$4,237

Cash invested: $13,720 (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 84501

Active inventory
146
Price-to-rent
4.1×

Monthly cashflow live

Estimated rent
$996 medium interval (Pro) →
Mortgage (P&I)
$257
Tax est. 1.5%
$61 /mo · $735/yr
Insurance
$20
HOA
$0
Vacancy / Maint / Mgmt
$209
Net cashflow
$448

Break-even live

Break-even rent $429
Max offer price $49,000
Occupancy floor 50%

Sensitivity live

Price -10% $482 -5% $465 +0% $448 +5% $431 +10% $414
Rent -10% $369 -5% $409 +0% $448 +5% $487 +10% $527
Rate -1.0pp $473 -0.5pp $460 base $448 +0.5pp $435 +1.0pp $422

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
$12,250
Closing costs
$1,470
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 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
109 S 500 E Price, UT 2.0 1.0 817 $995 $1.22 22d 1 1.14mi
146 N 100 E Price, UT 2.0 1.0 1100 $800 $0.73 22d 1 1.24mi
560 S Highway 55 Price, UT 2.0 1.0 909 $1,100 $1.21 3d 1 1.31mi
131 E 300 N Unit 1 Price, UT 2.0 1.0 620 $1,090 $1.76 15d 1 1.42mi

Listing history 21 events

  1. 2026-06-18
    days on market $49,000 Active 29 DOM
  2. 2026-06-17
    days on market $49,000 Active 28 DOM
  3. 2026-06-16
    days on market $49,000 Active 27 DOM
  4. 2026-06-15
    days on market $49,000 Active 26 DOM
  5. 2026-06-14
    days on market $49,000 Active 24 DOM
  6. 2026-06-10
    days on market $49,000 Active 21 DOM
  7. 2026-06-09
    days on market $49,000 Active 20 DOM
  8. 2026-06-08
    days on market $49,000 Active 19 DOM
  9. 2026-06-07
    days on market $49,000 Active 18 DOM
  10. 2026-06-03
    days on market $49,000 Active 14 DOM
  11. 2026-06-02
    days on market $49,000 Active 13 DOM
  12. 2026-06-01
    days on market $49,000 Active 12 DOM
  13. 2026-05-31
    days on market $49,000 Active 11 DOM
  14. 2026-05-31
    days on market $49,000 Active 10 DOM
  15. 2026-05-21
    listed $49,000 Active
  16. 2022-04-20
    soldstatus Closed 31-char remark
    Show marketing remark (31 chars)

    There are no remarks available.

  17. 2022-04-07
    status Under Contract 31-char remark
    Show marketing remark (31 chars)

    There are no remarks available.

  18. 2022-03-16
    price $37,900 31-char remark
    Show marketing remark (31 chars)

    There are no remarks available.

  19. 2022-03-08
    status Active 31-char remark
    Show marketing remark (31 chars)

    There are no remarks available.

  20. 2022-03-01
    status Under Contract 31-char remark
    Show marketing remark (31 chars)

    There are no remarks available.

  21. 2022-02-11
    listed $39,900 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 5/10 Major
  • 🌡 Heat 4/10 Moderate 6 d/yr ≥93°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 2 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
$11,948
− Mortgage interest
−$2,745
− Property taxes
−$735
− Insurance
−$245
− Repairs & maintenance
−$956
− Management
−$956
− Depreciation
−$1,425
Taxable income
$4,886
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,173
After-tax cash flow
$4,203/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 75/100 Cosmetic rehab

This well-maintained mobile home offers a good condition with a good ROI potential for both resale and rental.

Value-add opportunities

  • Both Paint exterior siding — Enhances curb appeal and value
  • Both Replace air filters regularly — Improves air quality and HVAC efficiency
  • Both Install energy-efficient windows — Reduces energy costs and enhances comfort
  • Resale Upgrade kitchen appliances — Modernizes the kitchen and adds value
  • Rental Add landscaping features — Enhances curb appeal and attracts renters

Renovation cost estimate screening

Value-add ROI direction

  • Both Paint exterior siding — Enhances curb appeal and value
  • Both Replace air filters regularly — Improves air quality and HVAC efficiency
  • Both Install energy-efficient windows — Reduces energy costs and enhances comfort
  • Resale Upgrade kitchen appliances — Modernizes the kitchen and adds value
  • Rental Add landscaping features — Enhances curb appeal and attracts renters

ⓘ 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
Carbon District
NCES district ID
4900150
Math proficiency
36% ▼ -7.00%
Reading proficiency
43% ▼ -4.00%
Median HH income
$45,189
Composite
33.6/100
National rank
#5416
State rank
#53 of 80 in UT

Livability — Price

Score
69/100
State rank
#102
US rank
#8877

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Price, UT
Population (ZIP)
13,002

Population outlook (Carbon County) Hauer SSP2

Today (2025)
18,972 people
By 2030
18,081 · -4.7%
By 2040
16,260 · -14.3%
By 2050
14,895 · -21.5%
By 2075
13,123 · -30.8%
By 2100
13,066 · -31.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (81%)
Race & ethnicity
White 81% Hispanic / Latino 14% Two or more races 7%
Hispanic origin (detail)
Mexican 12%
Common ancestry
Italian 3% Scottish 2% Slovak 2%
Foreign-born
3% · Canada
Languages at home
93% English-only · Spanish 6% Other Indo-European 1%

Political lean MEDSL · Carbon

2024 margin
Solid R (+44.4) · D 26.7% · R 71.1% · Other 2.1%
2008→2024 swing
-36.4pp toward R · 2008: -8.0pp · 2024: -44.4pp
All cycles
2024: R+44.4 2020: R+45.9 2016: R+44.6 2012: R+36.4 2008: R+8.0

Not yet ingested

Civics

Market trends

HPI YoY
▼ -119.96%
Current HPI
222.2891
Rent YoY
Metro
State GDP YoY
▲ 3.54%
F500 in state
2

Industry mix (Fortune 500 HQ in UT)

Industry F500 HQs Revenue

Price history

+22.8% since first listed
7 events — show timeline
  • 2026-05-21 Listed $49,000 WFRMLS
  • 2022-04-20 Sold (MLS) WFRMLS
  • 2022-04-07 Pending WFRMLS
  • 2022-03-16 Price Changed $37,900 WFRMLS
  • 2022-03-08 Relisted WFRMLS
  • 2022-03-01 Pending WFRMLS
  • 2022-02-11 Listed $39,900 WFRMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…