CashFlowRE
Sign in Sign up
437 S Fox Chase Ln
D- Composite 38.23
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
  • Schools +4.2/10.0
  • Livability +3.5/5.0
  • Rent growth +2.7/5.0
  • Condition / age +2.5/5.0
  • DSCR +0.8/10.0
  • 1% rule +0.5/10.0

$430,000

437 S Fox Chase Ln · Saratoga Springs, UT 84045
3 bd · 2.0 ba · 1,708 sqft · Other public records · 33 Days on market
Built 2017

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Now offering $4,450 to Buyers for a permanent interest rate buydown to be used for closing costs. Beautiful, upgraded, townhome in Legacy Farms! This townhome has a great open floorplan w/ spacious kitchen w/ walk-in pantry, quartz counters, gas stove & stainless steel appliances. You'll love the master bedroom suite w/ his & her walk-in closets. The fully finished basement is a perfect space for those movie nights and equip w/ a built-in Dry bar and lots of storage space. This Master Planned Community includes clubhouse & pool, parks, picnic areas and the Jordan River Trail. Close to Patriot Park & all the Amenities. Square footage figures are provided as a courtesy estimate only and were obtained from Previous MLS. Buyer is advised to obtain an independent measurement.

Key facts

  • Water softener
  • Community amenities
  • Swimming pool

Tags

SARATOGA SPRINGS TOWNHOUSEUPDATED FLOORINGWATER SOFTENERSPACIOUS LIVING AREASCOMMUNITY AMENITIESSWIMMING POOL

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 other listed at $430k.

Deal economics

  • At list price, monthly cash flow is $-722 ($-9k/yr) — negative.
  • To cash-flow at today's rent, offer at most $302k (29.7% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $236k (45.1% below list).
  • Recommended offer: $236k (45.1% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 70/100 on livability (#93 in UT) — a middle-class / working-renter tenant base. Strengths: crime A+, employment A+, housing A+; Watch: amenities F, commute F, 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.
  • Market conditions: Rents flat; 1175 active listings in the ZIP; 12 comparable units currently listed for rent nearby; rentals at typical pace (median 15d on market — plan ~3-4 weeks tenant-placement turnaround); high-income renter base; 6,326 units permitted in Utah County in 2024 (1,053 in 5+ unit buildings).

Forward outlook

  • In year one you build about $46k of equity ($3k loan paydown + $43k 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 ~$74k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 33 days — a 3% lower offer ($417k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 7y 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 flood risk; extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $236,219 (45.1% 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 33 days. Have you received any prior offers? Is the seller open to a 45% concession, seller financing, or rate buy-down credit?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  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
0.55%
Cap rate
4.28%
Cash-on-cash
-7.20%
DSCR
0.68
GRM
15.2

CMA / ARV

No comps found within radius.

Projected returns pro-forma

10.0% appreciation · 0.68% rent growth · sell at horizon

5-year hold
IRR
18.7%
Equity multiple
2.52×
Total profit
$182,589
Equity at exit
$387,378
10-year hold
IRR
17.0%
Equity multiple
5.68×
Total profit
$563,549
Equity at exit
$835,395

Cash invested: $120,400 (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 84045

Home prices YoY
3.9%
Rents YoY
0.7%
Active inventory
1175
Price-to-rent
15.2×

Monthly cashflow live

Estimated rent
$2,362 high interval (Pro) →
Mortgage (P&I)
$2,255
Tax from tax record
$154 /mo · $1,853/yr
Insurance
$179
HOA
$0
Vacancy / Maint / Mgmt
$496
Net cashflow
$-722

Break-even live

Break-even rent $3,277
Max offer price $302,383
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
$107,500
Closing costs
$12,900
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 12 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
268 E Wren Hill Ln Saratoga Springs, UT 3.0 2.5 2200 $2,095 $0.95 3d 1 0.16mi
138 E Crown Point Dr Saratoga Springs, UT 4.0 2.5 2044 $2,550 $1.25 3d 1 0.37mi
39 S Baker Spring Cv Saratoga Springs, UT 4.0 2.5 1800 $2,400 $1.33 21d 1 0.52mi
251 N Riverside Dr Saratoga Springs, UT 4.0 2.5 1587 $2,250 $1.42 14d 1 0.88mi
485 Pony Express Pkwy Saratoga Springs, UT 1.0–6.0 1.0–4.0 1957 $2,789 $1.43 3d 117 0.97mi
38 N Heading Ct Unit 1 Saratoga Springs, UT 3.0 2.0 1455 $1,895 $1.30 21d 1 1.37mi
967 E Drifter Ln Saratoga Springs, UT 3.0 2.0 1399 $2,200 $1.57 14d 1 1.39mi
1033 E Bearing Dr Saratoga Springs, UT 1.0–3.0 1.0–2.0 1070 $1,903 $1.78 3d 25 1.39mi
986 Manifest Ln #2110 Saratoga Springs, UT 3.0 2.0 1600 $2,200 $1.38 23d 1 1.40mi
243 N Portside Ln Saratoga Springs, UT 3.0 2.0 1399 $2,150 $1.54 14d 1 1.40mi
1149 E Hatch Row Saratoga Springs, UT 4.0 3.0 1967 $2,395 $1.22 14d 1 1.42mi
982 E Drifter Ln Saratoga Springs, UT 3.0 3.0 1508 $2,250 $1.49 23d 1 1.42mi

Listing history 34 events

  1. 2026-06-18
    days on market $430,000 Active 33 DOM
  2. 2026-06-17
    days on market $430,000 Active 32 DOM
  3. 2026-06-16
    days on market $430,000 Active 31 DOM
  4. 2026-06-15
    days on market $430,000 Active 30 DOM
  5. 2026-06-14
    days on market $430,000 Active 28 DOM
  6. 2026-06-13
    days on market $430,000 Active 27 DOM
  7. 2026-06-10
    days on market $430,000 Active 25 DOM
  8. 2026-06-09
    days on market $430,000 Active 24 DOM
  9. 2026-06-08
    days on market $430,000 Active 23 DOM
  10. 2026-06-07
    days on market $430,000 Active 22 DOM
  11. 2026-06-03
    days on market $430,000 Active 18 DOM
  12. 2026-06-03
    days on market $430,000 Active 17 DOM
  13. 2026-06-01
    days on market $430,000 Active 16 DOM
  14. 2026-05-31
    days on market $430,000 Active 15 DOM
  15. 2026-05-31
    days on market $430,000 Active 14 DOM
  16. 2026-05-17
    listed $430,000 Active
  17. 2025-03-28
    soldstatus Closed 805-char remark
    Show marketing remark (31 chars)

    There are no remarks available.

  18. 2025-03-28
    soldstatus Closed 31-char remark
    Show marketing remark (31 chars)

    There are no remarks available.

  19. 2025-03-28
    soldstatus
    Show marketing remark (31 chars)

    There are no remarks available.

  20. 2025-03-12
    historical Backup 31-char remark
    Show marketing remark (31 chars)

    There are no remarks available.

  21. 2025-03-10
    price $435,000 805-char remark
    Show marketing remark (31 chars)

    There are no remarks available.

  22. 2025-03-10
    price $435,000 31-char remark
    Show marketing remark (31 chars)

    There are no remarks available.

  23. 2024-12-19
    price $444,999 805-char remark
    Show marketing remark (31 chars)

    There are no remarks available.

  24. 2024-12-19
    price $444,999 31-char remark
    Show marketing remark (31 chars)

    There are no remarks available.

  25. 2024-11-18
    price $449,000 805-char remark
    Show marketing remark (31 chars)

    There are no remarks available.

  26. 2024-11-18
    price $449,000 31-char remark
    Show marketing remark (31 chars)

    There are no remarks available.

  27. 2024-10-08
    listed $455,000 Active 805-char remark
    Show marketing remark (805 chars)

    Now offering $4,450 to Buyers for a permanent interest rate buydown to be used for closing costs. Beautiful, upgraded, townhome in Legacy Farms! This townhome has a great open floorplan w/ spacious kitchen w/ walk-in pantry, quartz counters, gas stove & stainless steel appliances. You'll love the master bedroom suite w/ his & her walk-in closets. The fully finished basement is a perfect space for those movie nights and equip w/ a built-in Dry bar and lots of storage space. This Master Planned Community includes clubhouse & pool, parks, picnic areas and the Jordan River Trail. Close to Patriot Park & all the Amenities. Square footage figures are provided as a courtesy estimate only and were obtained from Previous MLS. Buyer is advised to obtain an independent measurement.

  28. 2024-10-04
    listed $455,000 Active 31-char remark
    Show marketing remark (31 chars)

    There are no remarks available.

  29. 2019-10-31
    soldstatus Sold
  30. 2019-10-31
    soldstatus
  31. 2019-10-06
    status Under Contract
  32. 2019-10-02
    price $285,000
  33. 2019-09-23
    price $290,000
  34. 2019-09-18
    listed $295,000 Active

ⓘ 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
$1,853 · $154/mo
Projected year-2 tax
$2,838 · $236/mo
Expected delta
+$985/yr (+$82/mo · 53.2%)

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

Climate risk First Street

  • 🌊 Flood 6/10 Major FEMA zone X (unshaded) · 98% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 5/10 Major 7 d/yr ≥94°F today · 20 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
$28,346
− Mortgage interest
−$24,087
− Property taxes
−$1,853
− Insurance
−$2,150
− Repairs & maintenance
−$2,268
− Management
−$2,268
− Depreciation
−$12,509
Taxable loss
−$16,788
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$4,029
After-tax cash flow
$-4,640/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 — Saratoga Springs

Score
70/100
State rank
#93
US rank
#7648

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Saratoga Springs, UT
County
Utah County · 661,754 people
City population
45,429
Metro
Provo-Orem, UT
Population (ZIP)
45,429
Household income
$130,331
Rent vs Own
14.8% rent · 85.2% own
Severe rent burden
476.0

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%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (83%)
Race & ethnicity
White 83% Hispanic / Latino 12% Two or more races 9% Asian 1%
Hispanic origin (detail)
Mexican 6%
Common ancestry
Italian 7% Scottish 4% Slovak 4%
Foreign-born
6% · Canada, Jamaica
Languages at home
88% English-only · Spanish 9% Other Indo-European 1% Chinese 1%

Political lean MEDSL · Utah

2024 margin
Solid R (+39.8) · D 28.5% · R 68.3% · Other 3.2%
2008→2024 swing
+19.1pp toward D · 2008: -58.9pp · 2024: -39.8pp
All cycles
2024: R+39.8 2020: R+41.0 2016: R+37.3 2012: R+78.5 2008: R+58.9

Not yet ingested

Civics

Market trends

HPI YoY
▲ 11.09%
Current HPI
298.0545
Rent YoY
▲ 0.68%
Metro
Provo-Orem, UT
State GDP YoY
▲ 3.54%
F500 in state
2

Industry mix (Fortune 500 HQ in UT)

Industry F500 HQs Revenue

Price history

+45.8% since first listed
19 events — show timeline
  • 2026-05-17 Listed $430,000 FSBO.com
  • 2025-03-28 Sold (Public Records) Public Records
  • 2025-03-28 Sold (MLS) WFRMLS
  • 2025-03-28 Sold (MLS) PCMLS
  • 2025-03-12 Contingent WFRMLS
  • 2025-03-10 Price Changed $435,000 PCMLS
  • 2025-03-10 Price Changed $435,000 WFRMLS
  • 2024-12-19 Price Changed $444,999 PCMLS
  • 2024-12-19 Price Changed $444,999 WFRMLS
  • 2024-11-18 Price Changed $449,000 PCMLS
  • 2024-11-18 Price Changed $449,000 WFRMLS
  • 2024-10-08 Listed $455,000 PCMLS
  • 2024-10-04 Listed $455,000 WFRMLS
  • 2019-10-31 Sold (Public Records) Public Records
  • 2019-10-31 Sold (MLS) WFRMLS
  • 2019-10-06 Pending WFRMLS
  • 2019-10-02 Price Changed $285,000 WFRMLS
  • 2019-09-23 Price Changed $290,000 WFRMLS
  • 2019-09-18 Listed $295,000 WFRMLS

Property tax history

+21.2%/yr

Latest (2025): $1,853 · -5.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…