CashFlowRE
Sign in Sign up
202 E 300 N
D- Composite 37.07
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).

  • ARV discount +15.0/15.0
  • Cash flow +7.5/30.0
  • Schools +3.5/10.0
  • Livability +3.5/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • DSCR +1.7/10.0
  • 1% rule +1.0/10.0
  • Appreciation +0.0/10.0

$297,500

202 E 300 N · Manti, UT 84642
5 bd · 1.5 ba · 2,037 sqft · SingleFamily public records · 117 Days on market
Built 1900 0.33 ac lot $146/sqft · at area comps Est $365k · 19% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Charming and spacious 5-bedroom, 1.5-bath home in a fantastic in-town location close to shopping, schools, and everyday amenities. This property offers a versatile layout featuring two living areas-ideal for a formal sitting room, parlor, or additional family space. Cozy up by the fireplace while enjoying the comfort and functionality this home provides. A bonus office/shed adds flexibility for remote work or hobbies in its own space. Outside, you'll find a covered carport for convenient parking, shed, plus a separate bunk house/office or storage room with power-perfect for guests, storage, or a workshop. The large lot provides plenty of room for gardening, entertaining, or outdoor enjoyment. Situated on a desirable corner lot with beautiful views of the mountains and the iconic Manti Temple, this property combines location, space, and opportunity. Square footage figures are provided as a courtesy estimate only and were obtained from Sanpete County Recorders. Buyer is advised to obtain an independent measurement.

Key facts

  • Bonus office shed
  • In town location
  • Covered carport

Tags

IN TOWN LOCATIONTWO LIVING AREASBONUS OFFICE SHEDCOVERED CARPORTSEPARATE BUNK HOUSELARGE LOT

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 5-bed/1.5-bath single-family listed at $298k.

Deal economics

  • At list price, monthly cash flow is $-366 ($-4k/yr) — negative.
  • To cash-flow at today's rent, offer at most $233k (21.7% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $177k (40.4% below list).
  • Recommended offer: $177k (40.4% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 69/100 on livability (#101 in UT) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A; Watch: amenities F, commute F, employment D-.
  • South Sanpete District (town): math 40% / reading 42% proficiency, ranked #48 of 80 in UT (top 60%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 52 active listings in the ZIP; 266 units permitted in Sanpete County in 2024 (44 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $9k of value loss. Plan a longer hold.
  • Sanpete County population projected at +21% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 117 days — a 9% lower offer ($271k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 24y ago; this cycle's ask has dropped $28k (8%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1900 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $177,269 (40.4% 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 117 days. Have you received any prior offers? Is the seller open to a 40% concession, seller financing, or rate buy-down credit?
  3. Built in 1900 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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
0.60%
Cap rate
4.82%
Cash-on-cash
-5.27%
DSCR
0.77
GRM
14.0

CMA / ARV

ARV (median comp)
$365,205
List price
$297,500
Delta
-18.54%
Verdict
UNDERPRICED
Comps
1 within 2.0 mi

Projected returns pro-forma

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

5-year hold
IRR
-25.4%
Equity multiple
0.14×
Total profit
$-71,678
Equity at exit
$44,358
10-year hold
IRR
-21.8%
Equity multiple
-0.12×
Total profit
$-93,056
Equity at exit
$25,722

Cash invested: $83,300 (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 84642

Home prices YoY
-8.7%
Active inventory
52
Price-to-rent
14.0×

Monthly cashflow live

Estimated rent
$1,773 medium interval (Pro) →
Mortgage (P&I)
$1,560
Tax from tax record
$82 /mo · $990/yr
Insurance
$124
HOA
$0
Vacancy / Maint / Mgmt
$372
Net cashflow
$-366

Break-even live

Break-even rent $2,236
Max offer price $232,822
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
$74,375
Closing costs
$8,925
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.

Listing history 25 events

  1. 2026-06-18
    days on market $297,500 Active 117 DOM
  2. 2026-06-17
    days on market $297,500 Active 116 DOM
  3. 2026-06-16
    days on market $297,500 Active 115 DOM
  4. 2026-06-15
    days on market $297,500 Active 114 DOM
  5. 2026-06-15
    days on market $297,500 Active 113 DOM
  6. 2026-06-13
    days on market $297,500 Active 112 DOM
  7. 2026-06-12
    days on market $297,500 Active 111 DOM
  8. 2026-06-09
    days on market $297,500 Active 108 DOM
  9. 2026-06-08
    days on market $297,500 Active 107 DOM
  10. 2026-06-08
    days on market $297,500 Active 106 DOM
  11. 2026-06-05
    days on market $297,500 Active 104 DOM
  12. 2026-06-03
    days on market $297,500 Active 102 DOM
  13. 2026-06-02
    days on market $297,500 Active 101 DOM
  14. 2026-06-01
    days on market $297,500 Active 100 DOM
  15. 2026-05-31
    days on market $297,500 Active 99 DOM
  16. 2026-04-26
    price $297,500 1028-char remark
    Show marketing remark (1028 chars)

    Charming and spacious 5-bedroom, 1.5-bath home in a fantastic in-town location close to shopping, schools, and everyday amenities. This property offers a versatile layout featuring two living areas-ideal for a formal sitting room, parlor, or additional family space. Cozy up by the fireplace while enjoying the comfort and functionality this home provides. A bonus office/shed adds flexibility for remote work or hobbies in its own space. Outside, you'll find a covered carport for convenient parking, shed, plus a separate bunk house/office or storage room with power-perfect for guests, storage, or a workshop. The large lot provides plenty of room for gardening, entertaining, or outdoor enjoyment. Situated on a desirable corner lot with beautiful views of the mountains and the iconic Manti Temple, this property combines location, space, and opportunity. Square footage figures are provided as a courtesy estimate only and were obtained from Sanpete County Recorders. Buyer is advised to obtain an independent measurement.

  17. 2026-04-26
    price $297,500 1028-char remark
    Show marketing remark (1028 chars)

    Charming and spacious 5-bedroom, 1.5-bath home in a fantastic in-town location close to shopping, schools, and everyday amenities. This property offers a versatile layout featuring two living areas-ideal for a formal sitting room, parlor, or additional family space. Cozy up by the fireplace while enjoying the comfort and functionality this home provides. A bonus office/shed adds flexibility for remote work or hobbies in its own space. Outside, you'll find a covered carport for convenient parking, shed, plus a separate bunk house/office or storage room with power-perfect for guests, storage, or a workshop. The large lot provides plenty of room for gardening, entertaining, or outdoor enjoyment. Situated on a desirable corner lot with beautiful views of the mountains and the iconic Manti Temple, this property combines location, space, and opportunity. Square footage figures are provided as a courtesy estimate only and were obtained from Sanpete County Recorders. Buyer is advised to obtain an independent measurement.

  18. 2026-04-16
    price $309,000 1028-char remark
    Show marketing remark (1028 chars)

    Charming and spacious 5-bedroom, 1.5-bath home in a fantastic in-town location close to shopping, schools, and everyday amenities. This property offers a versatile layout featuring two living areas-ideal for a formal sitting room, parlor, or additional family space. Cozy up by the fireplace while enjoying the comfort and functionality this home provides. A bonus office/shed adds flexibility for remote work or hobbies in its own space. Outside, you'll find a covered carport for convenient parking, shed, plus a separate bunk house/office or storage room with power-perfect for guests, storage, or a workshop. The large lot provides plenty of room for gardening, entertaining, or outdoor enjoyment. Situated on a desirable corner lot with beautiful views of the mountains and the iconic Manti Temple, this property combines location, space, and opportunity. Square footage figures are provided as a courtesy estimate only and were obtained from Sanpete County Recorders. Buyer is advised to obtain an independent measurement.

  19. 2026-03-30
    price $309,000 1028-char remark
    Show marketing remark (1028 chars)

    Charming and spacious 5-bedroom, 1.5-bath home in a fantastic in-town location close to shopping, schools, and everyday amenities. This property offers a versatile layout featuring two living areas-ideal for a formal sitting room, parlor, or additional family space. Cozy up by the fireplace while enjoying the comfort and functionality this home provides. A bonus office/shed adds flexibility for remote work or hobbies in its own space. Outside, you'll find a covered carport for convenient parking, shed, plus a separate bunk house/office or storage room with power-perfect for guests, storage, or a workshop. The large lot provides plenty of room for gardening, entertaining, or outdoor enjoyment. Situated on a desirable corner lot with beautiful views of the mountains and the iconic Manti Temple, this property combines location, space, and opportunity. Square footage figures are provided as a courtesy estimate only and were obtained from Sanpete County Recorders. Buyer is advised to obtain an independent measurement.

  20. 2026-02-21
    listed $325,000 Active 1028-char remark
    Show marketing remark (1028 chars)

    Charming and spacious 5-bedroom, 1.5-bath home in a fantastic in-town location close to shopping, schools, and everyday amenities. This property offers a versatile layout featuring two living areas-ideal for a formal sitting room, parlor, or additional family space. Cozy up by the fireplace while enjoying the comfort and functionality this home provides. A bonus office/shed adds flexibility for remote work or hobbies in its own space. Outside, you'll find a covered carport for convenient parking, shed, plus a separate bunk house/office or storage room with power-perfect for guests, storage, or a workshop. The large lot provides plenty of room for gardening, entertaining, or outdoor enjoyment. Situated on a desirable corner lot with beautiful views of the mountains and the iconic Manti Temple, this property combines location, space, and opportunity. Square footage figures are provided as a courtesy estimate only and were obtained from Sanpete County Recorders. Buyer is advised to obtain an independent measurement.

  21. 2026-02-21
    listed $325,000 Active 1028-char remark
    Show marketing remark (1028 chars)

    Charming and spacious 5-bedroom, 1.5-bath home in a fantastic in-town location close to shopping, schools, and everyday amenities. This property offers a versatile layout featuring two living areas-ideal for a formal sitting room, parlor, or additional family space. Cozy up by the fireplace while enjoying the comfort and functionality this home provides. A bonus office/shed adds flexibility for remote work or hobbies in its own space. Outside, you'll find a covered carport for convenient parking, shed, plus a separate bunk house/office or storage room with power-perfect for guests, storage, or a workshop. The large lot provides plenty of room for gardening, entertaining, or outdoor enjoyment. Situated on a desirable corner lot with beautiful views of the mountains and the iconic Manti Temple, this property combines location, space, and opportunity. Square footage figures are provided as a courtesy estimate only and were obtained from Sanpete County Recorders. Buyer is advised to obtain an independent measurement.

  22. 2010-09-10
    historical
  23. 2009-09-18
    listed $106,750
  24. 2002-03-12
    historical
  25. 2002-01-21
    listed $95,900

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

Tax reassessment forecast UT · Resets to sale price

Current annual tax
$990 · $82/mo
Projected year-2 tax
$1,964 · $164/mo
Expected delta
+$974/yr (+$81/mo · 98.4%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$21,272
− Mortgage interest
−$16,665
− Property taxes
−$990
− Insurance
−$1,488
− Repairs & maintenance
−$1,702
− Management
−$1,702
− Depreciation
−$8,655
Taxable loss
−$9,928
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,383
After-tax cash flow
$-2,011/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
South Sanpete District
NCES district ID
4900960
Math proficiency
40% ▼ -8.00%
Reading proficiency
42% ▼ -6.00%
Median HH income
$44,193
Composite
34.77/100
National rank
#5125
State rank
#48 of 80 in UT

Livability — Manti

Score
69/100
State rank
#101
US rank
#8595

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Manti, UT
Population (ZIP)
3,424

Population outlook (Sanpete County) Hauer SSP2

Today (2025)
32,031 people
By 2030
33,542 · +4.7%
By 2040
36,370 · +13.5%
By 2050
38,856 · +21.3%
By 2075
42,939 · +34.1%
By 2100
42,841 · +33.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (87%)
Race & ethnicity
White 87% Hispanic / Latino 8% Two or more races 4% Black 1% Native American 1%
Hispanic origin (detail)
Mexican 6%
Common ancestry
Portuguese 6% Scottish 5% Slovak 5%
Foreign-born
3% · Canada
Languages at home
95% English-only · Spanish 4% Other Indo-European 1%

Political lean MEDSL · Sanpete

2024 margin
Solid R (+67.6) · D 14.7% · R 82.3% · Other 3.0%
2008→2024 swing
-10.2pp toward R · 2008: -57.4pp · 2024: -67.6pp
All cycles
2024: R+67.6 2020: R+68.6 2016: R+55.3 2012: R+78.1 2008: R+57.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -27.60%
Current HPI
291.41
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

+210.2% since first listed
10 events — show timeline
  • 2026-04-26 Price Changed $297,500 WCBOR
  • 2026-04-26 Price Changed $297,500 WFRMLS
  • 2026-04-16 Price Changed $309,000 WCBOR
  • 2026-03-30 Price Changed $309,000 WFRMLS
  • 2026-02-21 Listed $325,000 WFRMLS
  • 2026-02-21 Listed $325,000 WCBOR
  • 2010-09-10 Listing Removed WFRMLS
  • 2009-09-18 Listed $106,750 WFRMLS
  • 2002-03-12 Listing Removed WFRMLS
  • 2002-01-21 Listed $95,900 WFRMLS

Property tax history

+4.4%/yr

Latest (2025): $990 · +4.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…