CashFlowRE
Sign in Sign up
3796 N Meadow Springs Ln
D Composite 40.09
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).

  • Appreciation +10.0/10.0
  • ARV discount +7.5/15.0
  • Cash flow +6.5/30.0
  • Livability +4.4/5.0
  • Schools +4.2/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • 1% rule +1.7/10.0
  • DSCR +0.8/10.0

$809,900

3796 N Meadow Springs Ln · Lehi, UT 84048
3 bd · 3.5 ba · 4,117 sqft · SingleFamily public records · 132 Days on market
Built 2010 9,583 sqft lot $80/mo HOA · 1% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

There are no remarks available.

Key facts

  • Open main level
  • Large family room
  • Granite countertops

Tags

OPEN MAIN LEVELWELL-APPOINTED KITCHENGRANITE COUNTERTOPSFULLY FINISHED BASEMENTLARGE FAMILY ROOMOUTDOOR LIVING

Property features AI

Finance

  • HOA & community: Homeowners association with $80 monthly fee; Community clubhouse; Subdivision: THANKSGIVING MEADOWS PUD

Exterior

  • Parking: Attached garage; 2 total parking spaces; 2 garage spaces; 2 covered parking spaces
  • Utilities: Natural gas connected; Electricity connected; Sewer connected; Culinary water connected
  • Home design: Rambler/Ranch style; Single-level living (accessibility feature); Single-family property; Built/standing construction; Stone and stucco exterior
  • Construction: Stone and stucco construction; Asphalt roof; Full basement
  • Exterior features: Bay box windows; Double-pane windows; Foyer entry; Exterior lighting; Sliding glass doors; Asphalt roof; Full fencing; Automatic full sprinkler system; Paved road; Curb and gutter; Mountain view; Landscaping: full; Mature trees; Flat terrain

Interior

  • Kitchen: Refrigerator; Double oven; Freestanding range/oven; Granite countertops; Garbage disposal
  • Bedrooms: 4 main-level bedrooms
  • Flooring: Carpet; Hardwood; Vinyl
  • Bathrooms: 3 full bathrooms; 1 half bathroom; 1 partial bathroom
  • Heating & cooling: Forced air heating (gas central); Central air conditioning
  • Interior features: Primary bathroom; Separate tub and shower in bath; Walk-in closet; Den/office; Garbage disposal; French doors; Great room; Double oven; Freestanding range/oven; Vaulted ceilings; Granite countertops; Blinds and drapes
  • Laundry & utility: Electric dryer hookup; Full finished basement (100%)

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/3.5-bath single-family listed at $810k.

Deal economics

  • At list price, monthly cash flow is $-1k ($-17k/yr) — negative.
  • To cash-flow at today's rent, offer at most $610k (24.6% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $544k (32.8% below list).
  • Recommended offer: $544k (32.8% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 88/100 on livability (#6 in UT, #242 nationally) — a professional / high-income tenant draw. Strengths: crime A+, commute A+, employment A+; Watch: cost of living F.
  • 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: Fox Hollow School (math 60% / reading 57%, grade B-, #66 of 585 statewide, top 12%, 776 students, 16% FRL); Lehi Jr High (math 54% / reading 54%, grade B-, #14 of 138 statewide, top 10%, 995 students, 13% FRL); Skyridge High School (math 42% / reading 62%, grade D+, #24 of 171 statewide, top 14%, 2,387 students, 11% FRL).
  • Market conditions: 324 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 6,326 units permitted in Utah County in 2024 (1,053 in 5+ unit buildings).

Forward outlook

  • In year one you build about $87k of equity ($6k loan paydown + $81k appreciation (10.0% local appreciation)).
  • Utah County population projected at +49% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • By year 2, paydown + projected appreciation supports a ~$139k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 132 days — a 12% lower offer ($713k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 16y 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 — expect insurance premiums to compound above CPI over the hold.
Recommended offer $544,069 (32.8% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 132 days. Have you received any prior offers? Is the seller open to a 33% concession, seller financing, or rate buy-down credit?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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?
  8. 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.
  9. 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.
  10. 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
0.67%
Cap rate
4.25%
Cash-on-cash
-7.30%
DSCR
0.68
GRM
12.4

CMA / ARV

No comps found within radius.

Projected returns pro-forma

10.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
19.1%
Equity multiple
2.56×
Total profit
$353,402
Equity at exit
$729,622
10-year hold
IRR
17.7%
Equity multiple
5.89×
Total profit
$1,110,034
Equity at exit
$1,573,458

Cash invested: $226,772 (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 84048

Home prices YoY
16.8%
Active inventory
324
Price-to-rent
12.4×

Monthly cashflow live

Estimated rent
$5,441 medium interval (Pro) →
Mortgage (P&I)
$4,247
Tax est. 1.5%
$1,012 /mo · $12,148/yr
Insurance
$337
HOA
$80
Vacancy / Maint / Mgmt
$1,143
Net cashflow
$-1,379

Break-even live

Break-even rent $7,186
Max offer price $610,372
Occupancy floor

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
$202,475
Closing costs
$24,297
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2227 W Aspen Wood Loop Lehi, UT 3.0 2.5 4328 $3,150 $0.73 23d 1 1.07mi
2777 Sandalwood Dr Lehi, UT 2.0 1.0–2.0 1794 $12,023 $6.70 2d 431 1.41mi

HOA detail

Monthly dues
$80 · $960/yr

Listing history 29 events

  1. 2026-06-18
    days on market $809,900 Active 132 DOM
  2. 2026-06-17
    days on market $809,900 Active 131 DOM
  3. 2026-06-16
    days on market $809,900 Active 130 DOM
  4. 2026-06-15
    days on market $809,900 Active 129 DOM
  5. 2026-06-14
    days on market $809,900 Active 127 DOM
  6. 2026-06-13
    days on market $809,900 Active 126 DOM
  7. 2026-06-10
    days on market $809,900 Active 124 DOM
  8. 2026-06-09
    days on market $809,900 Active 123 DOM
  9. 2026-06-08
    days on market $809,900 Active 122 DOM
  10. 2026-06-07
    days on market $809,900 Active 121 DOM
  11. 2026-06-03
    days on market $809,900 Active 117 DOM
  12. 2026-06-03
    days on market $809,900 Active 116 DOM
  13. 2026-06-01
    days on market $809,900 Active 115 DOM
  14. 2026-05-31
    days on market $809,900 Active 114 DOM
  15. 2026-05-31
    days on market $809,900 Active 113 DOM
  16. 2026-04-01
    price $809,900
  17. 2026-02-06
    listed $820,000 Active
  18. 2017-09-21
    soldstatus Sold 31-char remark
    Show marketing remark (31 chars)

    There are no remarks available.

  19. 2017-09-08
    soldstatus
  20. 2017-07-25
    status Under Contract 31-char remark
    Show marketing remark (31 chars)

    There are no remarks available.

  21. 2017-07-14
    price $424,300 31-char remark
    Show marketing remark (31 chars)

    There are no remarks available.

  22. 2017-06-08
    price $429,900 31-char remark
    Show marketing remark (31 chars)

    There are no remarks available.

  23. 2017-05-26
    listed $442,500 Active 31-char remark
    Show marketing remark (31 chars)

    There are no remarks available.

  24. 2013-11-01
    historical
  25. 2013-05-03
    listed $369,900
  26. 2010-11-24
    historical
  27. 2010-05-24
    listed $299,900
  28. 2010-05-20
    historical
  29. 2010-01-08
    listed $299,990

ⓘ 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 7/10 Severe
  • 🌡 Heat 4/10 Moderate 8 d/yr ≥94°F today · 23 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
$65,288
− Mortgage interest
−$45,367
− Property taxes
−$12,148
− Insurance
−$4,050
− Repairs & maintenance
−$5,223
− Management
−$5,223
− HOA
−$960
− Depreciation
−$23,561
Taxable loss
−$31,244
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$7,498
After-tax cash flow
$-9,048/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 — Lehi

Score
88/100
State rank
#6
US rank
#242

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Lehi, UT

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%

Not yet ingested

Political lean
Race & ethnicity
Common origin
Civics

Market trends

HPI YoY
▲ 37.66%
Current HPI
262.22
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

+170.0% since first listed
14 events — show timeline
  • 2026-04-01 Price Changed $809,900 WFRMLS
  • 2026-02-06 Listed $820,000 WFRMLS
  • 2017-09-21 Sold (MLS) WFRMLS
  • 2017-09-08 Sold (Public Records) Public Records
  • 2017-07-25 Pending WFRMLS
  • 2017-07-14 Price Changed $424,300 WFRMLS
  • 2017-06-08 Price Changed $429,900 WFRMLS
  • 2017-05-26 Listed $442,500 WFRMLS
  • 2013-11-01 Listing Removed WFRMLS
  • 2013-05-03 Listed $369,900 WFRMLS
  • 2010-11-24 Listing Removed WFRMLS
  • 2010-05-24 Listed $299,900 WFRMLS
  • 2010-05-20 Listing Removed WFRMLS
  • 2010-01-08 Listed $299,990 WFRMLS

Property tax history

-12.5%/yr

Latest (2025): $504 · +58.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…