CashFlowRE
Sign in Sign up
75 W 250 N #84
D+ Composite 49.79
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).

  • Cash flow +14.4/30.0
  • 1% rule +10.0/10.0
  • ARV discount +7.5/15.0
  • DSCR +4.4/10.0
  • 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

$61,500

75 W 250 N #84 · Clearfield, UT 84015
3 bd · 2.0 ba · 960 sqft · Manufactured · 191 Days on market
Built 2025 $949/mo HOA · 54% of rent ↓ 25% since listing

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

Listing remarks

1 MONTHS FREE LOT RENT * * * This 900 sq. ft. manufactured home, built in 2025, offers comfortable living with 3 bedrooms, 2 full bathrooms, a spacious living room, dining area, kitchen, and laundry. Appliances include a fridge, oven, and water heater. Located in the peaceful Hidden community, residents enjoy well-kept common areas, a playground, and a sports court-all in a friendly neighborhood setting. Conveniently close to shopping, dining, and entertainment, this home blends comfort, community, and convenience. Buyer is advised to obtain an independent measurement.

Key facts

  • Sports court
  • Close to dining
  • Close to shopping

Tags

WELL-KEPT COMMON AREASPLAYGROUNDSPORTS COURTCLOSE TO SHOPPINGCLOSE TO DININGCLOSE TO ENTERTAINMENT

Property features AI

Finance

  • Other: Subdivision: HIDDEN GLEN MOBILE ESTATES; Residential use; Approximately 960 above-grade finished area
  • HOA & community: Homeowners association (Hidden Glen Manager); Monthly association fee of $949; Association permits pets with rules and includes a playground

Exterior

  • Parking: Uncovered open parking
  • Utilities: Natural gas connected; Electricity connected; Sewer connected; Culinary (water) connected
  • Home design: Mobile home; Built/standing
  • Construction: Asphalt construction material
  • Exterior features: Double-pane windows; Asphalt roof

Interior

  • Kitchen: Gas range/oven; Portable dishwasher; Refrigerator; Garbage disposal
  • Bedrooms: 3 main-level bedrooms
  • Flooring: Carpet; Linoleum
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Gas central heating; Central air conditioning
  • Interior features: Garbage disposal; Gas range/oven (free standing); Portable dishwasher; Refrigerator; Double-pane windows
  • Laundry & utility: No basement

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 $62k.

Deal economics

  • At list price, monthly cash flow is $12 ($147/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $62k).
  • Recommended offer: $54k (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: Wasatch School (math 26% / reading 35%, grade F, #432 of 585 statewide, top 74%, 447 students, 56% FRL); North Davis Jr High (math 30% / reading 34%, grade F, #101 of 138 statewide, top 73%, 924 students, 46% FRL); Clearfield High (math 23% / reading 41%, grade F, #111 of 171 statewide, top 68%, 2,030 students, 22% FRL) — zoned schools average 41% FRL vs 19% district-wide (23 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 32% at this address vs 45% district-wide (-14 pts) — the specific schools serving this property underperform the Davis District average; the district grade overstates school quality for this exact location.
  • Market conditions: Rents rising (+2.2%/yr); 387 active listings in the ZIP; 9 comparable units currently listed for rent nearby; rentals at typical pace (median 24d 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 $425 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.

Negotiation context

  • It's been on market 191 days — a 12% lower offer ($54k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: HOA is 54% of rent.
Recommended offer $54,120 (12.0% below list)

Questions for the listing agent

  1. It's been on market 191 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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.
  7. 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.
  8. 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
2.85%
Cap rate
6.53%
Cash-on-cash
0.85%
DSCR
1.04
GRM
2.9

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
-16.4%
Equity multiple
0.43×
Total profit
$-9,890
Equity at exit
$9,170
10-year hold
IRR
-10.6%
Equity multiple
0.39×
Total profit
$-10,443
Equity at exit
$5,317

Cash invested: $17,220 (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
387
Price-to-rent
2.9×

Monthly cashflow live

Estimated rent
$1,755 high interval (Pro) →
Mortgage (P&I)
$323
Tax est. 1.5%
$77 /mo · $922/yr
Insurance
$26
HOA
$949
Vacancy / Maint / Mgmt
$369
Net cashflow
$12

Break-even live

Break-even rent $1,739
Max offer price $61,500
Occupancy floor 94%

Sensitivity live

Price -10% $55 -5% $34 +0% $12 +5% $-9 +10% $-30
Rent -10% $-126 -5% $-57 +0% $12 +5% $82 +10% $151
Rate -1.0pp $43 -0.5pp $28 base $12 +0.5pp $-4 +1.0pp $-20

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
$15,375
Closing costs
$1,845
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 9 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
75 W 250 N Clearfield, UT 2.0 2.0 896 $1,424 $1.59 24d 1 0.04mi
101 N Main St Clearfield, UT 1.0–3.0 1.0–2.0 1040 $1,844 $1.77 14d 8 0.07mi
54 W 250 N Apt 2 Clearfield, UT 2.0 1.0 900 $1,095 $1.22 24d 1 0.17mi
111 Center St Unit 5C Clearfield, UT 2.0 1.5 1008 $1,480 $1.47 24d 1 0.24mi
293 S State St Clearfield, UT 1.0–2.0 1.0 1023 $1,529 $1.49 14d 2 0.50mi
444 State St Clearfield, UT 1.0–2.0 1.0–2.0 881 $1,627 $1.85 24d 1 0.67mi
684 W 800 N Clearfield, UT 2.0 1.0–1.5 831 $1,315 $1.58 24d 1 0.99mi
875 S Depot St Unit B344 Clearfield, UT 2.0 2.0 1000 $1,625 $1.62 24d 1 1.12mi
163 S 1450 W Clearfield, UT 2.0–3.0 1.5 1060 $1,716 $1.62 14d 2 1.39mi

HOA detail

Monthly dues
$949 · $11,388/yr
Likely covers
water

Listing history 21 events

  1. 2026-06-18
    price $61,500 Active 191 DOM
  2. 2026-06-18
    days on market $67,500 Active 191 DOM
  3. 2026-06-17
    days on market $67,500 Active 190 DOM
  4. 2026-06-16
    days on market $67,500 Active 189 DOM
  5. 2026-06-15
    days on market $67,500 Active 188 DOM
  6. 2026-06-14
    days on market $67,500 Active 186 DOM
  7. 2026-06-13
    days on market $67,500 Active 185 DOM
  8. 2026-06-10
    days on market $67,500 Active 183 DOM
  9. 2026-06-09
    days on market $67,500 Active 182 DOM
  10. 2026-06-08
    days on market $67,500 Active 181 DOM
  11. 2026-06-07
    days on market $67,500 Active 180 DOM
  12. 2026-06-05
    days on market $67,500 Active 177 DOM
  13. 2026-06-03
    days on market $67,500 Active 176 DOM
  14. 2026-06-02
    days on market $67,500 Active 175 DOM
  15. 2026-06-01
    days on market $67,500 Active 174 DOM
  16. 2026-05-31
    days on market $67,500 Active 173 DOM
  17. 2026-05-31
    days on market $67,500 Active 172 DOM
  18. 2026-05-07
    price $67,500
  19. 2026-04-21
    price $68,999
  20. 2026-03-26
    price $74,500
  21. 2025-12-09
    listed $89,900 Active

ⓘ 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 4/10 Moderate
  • 🌡 Heat 4/10 Moderate 6 d/yr ≥93°F today · 14 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
$21,057
− Mortgage interest
−$3,445
− Property taxes
−$922
− Insurance
−$308
− Repairs & maintenance
−$1,685
− Management
−$1,685
− HOA
−$11,388
− Depreciation
−$1,789
Taxable loss
−$164
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$39
After-tax cash flow
$186/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

-24.9% since first listed
4 events — show timeline
  • 2026-05-07 Price Changed $67,500 WFRMLS
  • 2026-04-21 Price Changed $68,999 WFRMLS
  • 2026-03-26 Price Changed $74,500 WFRMLS
  • 2025-12-09 Listed $89,900 WFRMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…