CashFlowRE
Sign in Sign up
834 S 800 W #75
D+ Composite 49.13
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 +18.6/30.0
  • ARV discount +7.5/15.0
  • DSCR +5.9/10.0
  • 1% rule +5.0/10.0
  • Schools +3.8/10.0
  • Livability +3.6/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.2/5.0
  • Appreciation +0.0/10.0

$100,000

834 S 800 W #75 · Richfield, UT 84701
3 bd · 2.0 ba · 924 sqft · SingleFamily · 9 Days on market
Built 1980 Fair condition 7,840 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Looking for an affordable investment property with potential? This 3-bedroom, 2-bath mobile home offers a great opportunity for investors, flippers, or buyers seeking a project property. The home features a functional floor plan with spacious living areas and plenty of room to add value through updates and improvements. Situated on a generous lot, the property has ample outdoor space, though the yard is in need of landscaping and cleanup. With some vision and work, the exterior could be transformed into an attractive outdoor living area. Cash sale only. No financing is available, making this an excellent option for cash buyers looking to expand their investment portfolio or purchase a prope

Key facts

  • Generous lot
  • Investment property
  • Outdoor space

Tags

INVESTMENT PROPERTYFUNCTIONAL FLOOR PLANSPACIOUS LIVING AREASGENEROUS LOTOUTDOOR SPACEATTRACTIVE OUTDOOR LIVING AREA

Property features AI

Finance

  • HOA & community: Located in the Mountain View Estates subdivision

Exterior

  • Parking: Uncovered/open parking
  • Utilities: Natural gas connected; Electricity connected; Sewer connected; Water connected (culinary)
  • Home design: Mobile home; Single family use; Faces south; Above-grade finished area reported
  • Construction: Aluminum construction materials; Aluminum roof; Built and standing
  • Exterior features: Open porch; Paved roads and sidewalks; Mountain view; Mature trees; Flat terrain

Interior

  • Kitchen: Refrigerator included
  • Bedrooms: Three bedrooms on the main level; Primary bedroom on the 1st floor
  • Flooring: Carpet; Laminate; Vinyl
  • Bathrooms: One full bathroom; One three-quarter bathroom
  • Heating & cooling: Forced air heating (gas central); Natural ventilation for cooling; Has heating and cooling
  • Interior features: Primary bathroom; Single-level living; Total of 8 rooms; 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 single-family listed at $100k. Condition is rated fair.

Deal economics

  • At list price, monthly cash flow is $97 ($1k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $100k (0.2% below list).
  • Recommended offer: $100k (0.2% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 72/100 on livability (#81 in UT) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A-; Watch: amenities F, commute F, employment D-.
  • Sevier District (rural): math 46% / reading 44% proficiency, ranked #32 of 80 in UT (top 40%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Ashman School (508 students, 53% FRL); Red Hills Middle (math 38% / reading 43%, grade F, #69 of 138 statewide, top 51%, 561 students, 38% FRL); Richfield High (math 32% / reading 37%, grade F, #95 of 171 statewide, top 61%, 739 students, 41% FRL) — zoned schools at 44% FRL track the district average.
  • Market conditions: 95 active listings in the ZIP; 109 units permitted in Sevier County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $691 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Sevier County population projected to shrink 6% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.

Negotiation context

  • Only 9 days on market — expect competitive offers; lowballing is unlikely to land.
Recommended offer $99,781 (0.2% below list)

Questions for the listing agent

  1. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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?
  5. 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.
  6. 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.
  7. 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
1.00%
Cap rate
7.46%
Cash-on-cash
4.17%
DSCR
1.19
GRM
8.4

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
-9.8%
Equity multiple
0.64×
Total profit
$-9,999
Equity at exit
$14,910
10-year hold
IRR
-0.3%
Equity multiple
0.98×
Total profit
$-675
Equity at exit
$8,646

Cash invested: $28,000 (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 84701

Home prices YoY
-25.5%
Active inventory
95
Price-to-rent
8.4×

Monthly cashflow live

Estimated rent
$998 medium interval (Pro) →
Mortgage (P&I)
$524
Tax est. 1.5%
$125 /mo · $1,500/yr
Insurance
$42
HOA
$0
Vacancy / Maint / Mgmt
$210
Net cashflow
$97

Break-even live

Break-even rent $875
Max offer price $100,000
Occupancy floor 85%

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
$25,000
Closing costs
$3,000
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 9 events

  1. 2026-06-18
    days on market $100,000 Active 9 DOM
  2. 2026-06-17
    days on market $100,000 Active 8 DOM
  3. 2026-06-17
    price $100,000 Active 7 DOM
  4. 2026-06-16
    days on market $110,000 Active 7 DOM
  5. 2026-06-15
    days on market $110,000 Active 6 DOM
  6. 2026-06-15
    days on market $110,000 Active 5 DOM
  7. 2026-06-13
    days on market $110,000 Active 4 DOM
  8. 2026-06-12
    remarks 699-char remark
  9. 2026-06-12
    listed $110,000 Active 3 DOM

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

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$11,974
− Mortgage interest
−$5,602
− Property taxes
−$1,500
− Insurance
−$500
− Repairs & maintenance
−$958
− Management
−$958
− Depreciation
−$2,909
Taxable loss
−$453
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$109
After-tax cash flow
$1,275/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 · 2 photos

Fair 45/100 Moderate rehab

This mobile home requires significant repairs and updates, including a new roof, exterior siding and paint, flooring, and interior walls. Landscaping and curb appeal improvements can significantly increase its value for resale or rental.

Repairs flagged

  • Major roof — The satellite image suggests potential roof damage.
  • Major exterior siding — The siding is peeling and the paint is faded.
  • Major flooring — The flooring appears worn and possibly damaged.
  • Major interior walls/paint — The walls and paint show signs of wear and tear.
  • Major landscaping — The yard is in need of landscaping and cleanup, as shown in the satellite image and listing photos.

Value-add opportunities

  • Both landscaping and curb appeal — A well-maintained yard and curb appeal can significantly increase both resale and rental value.
  • Both roof repair — A new roof can greatly enhance the home's value and appeal to potential buyers or renters.
  • Both exterior siding and paint — Updating the exterior siding and paint can improve the home's curb appeal and increase its value.
  • Both flooring and interior walls — Repairing and updating the flooring and interior walls can improve the home's condition and increase its value for resale or rental.

Renovation cost estimate screening

Repair itemSeverityEst. cost
roof · The satellite image suggests potential roof damage. Major $15,000–50,000
exterior siding · The siding is peeling and the paint is faded. Major $15,000–50,000
flooring · The flooring appears worn and possibly damaged. Major $15,000–50,000
interior walls/paint · The walls and paint show signs of wear and tear. Major $15,000–50,000
landscaping · The yard is in need of landscaping and cleanup, as shown in the satellite image and listing photos. Major $15,000–50,000
Total estimated repair cost · 5 items $75,000–250,000

Value-add ROI direction

  • Both landscaping and curb appeal — A well-maintained yard and curb appeal can significantly increase both resale and rental value.
  • Both roof repair — A new roof can greatly enhance the home's value and appeal to potential buyers or renters.
  • Both exterior siding and paint — Updating the exterior siding and paint can improve the home's curb appeal and increase its value.
  • Both flooring and interior walls — Repairing and updating the flooring and interior walls can improve the home's condition and increase its value for resale or rental.

ⓘ 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
Sevier District
NCES district ID
4900930
Math proficiency
46% ▼ -4.00%
Reading proficiency
44% ▼ -2.00%
Median HH income
$46,822
Composite
38.35/100
National rank
#4217
State rank
#32 of 80 in UT

Livability — Richfield

Score
72/100
State rank
#81
US rank
#6339

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Richfield, UT
Population (ZIP)
8,756

Population outlook (Sevier County) Hauer SSP2

Today (2025)
21,291 people
By 2030
21,136 · -0.7%
By 2040
20,677 · -2.9%
By 2050
19,930 · -6.4%
By 2075
16,807 · -21.1%
By 2100
12,711 · -40.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (92%)
Race & ethnicity
White 92% Hispanic / Latino 5% Two or more races 4%
Hispanic origin (detail)
Mexican 3%
Common ancestry
Slovak 4% Portuguese 3% Italian 2%
Foreign-born
1% · Canada
Languages at home
98% English-only · Spanish 1%

Political lean MEDSL · Sevier

2024 margin
Solid R (+75.9) · D 11.3% · R 87.2% · Other 1.5%
2008→2024 swing
-13.0pp toward R · 2008: -62.9pp · 2024: -75.9pp
All cycles
2024: R+75.9 2020: R+76.9 2016: R+69.6 2012: R+80.5 2008: R+62.9

Not yet ingested

Civics

Market trends

HPI YoY
▼ -92.04%
Current HPI
268.7359
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

1 event — show timeline
  • 2026-06-09 Listed $110,000 WFRMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…