CashFlowRE
Sign in Sign up
1101 S Carbon Ave #70
C Composite 58.89
Why this score? — see what drove the C 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 +21.3/30.0
  • 1% rule +10.0/10.0
  • ARV discount +7.5/15.0
  • DSCR +6.8/10.0
  • Condition / age +4.0/5.0
  • Livability +3.5/5.0
  • Schools +3.4/10.0
  • Rent growth +2.5/5.0
  • Appreciation +0.0/10.0

$41,999

1101 S Carbon Ave #70 · Price, UT 84501
2 bd · 1.0 ba · 850 sqft · Manufactured · 135 Days on market
Built 1978 Good condition $435/mo HOA · 44% of rent ↓ 4% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to Lot 70! This 3 bedroom1 bathroom home features a main floor laundry, primary bedroom and bath on the main floor, kitchen include stove, and fridge. Cute, Clean, and move-in ready! Conveniently located! Square footage figures are provided as a courtesy estimate. Must pass background check. Can not be moved.

Key facts

  • Built 1978
  • Listed 135 days

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 2-bed/1.0-bath manufactured listed at $42k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $61 ($737/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($996 rent vs $42k).
  • Recommended offer: $37k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 69/100 on livability (#102 in UT) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime A; Watch: schools C-, amenities F, commute F.
  • Carbon District (town): math 36% / reading 43% proficiency, ranked #53 of 80 in UT (top 66%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 146 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 weeks tenant-placement turnaround); 196 units permitted in Carbon County in 2024 (168 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $290 of loan paydown is wiped out by about $1k of value loss. Plan a longer hold.
  • Carbon County population projected at -22% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 135 days — a 12% lower offer ($37k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $8k (16%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: HOA is 44% of rent.
  • Climate carrying-cost: moderate wildfire risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $36,959 (12.0% below list)

Questions for the listing agent

  1. It's been on market 135 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1978 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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. 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
2.37%
Cap rate
8.05%
Cash-on-cash
6.27%
DSCR
1.28
GRM
3.5

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
-5.9%
Equity multiple
0.78×
Total profit
$-2,612
Equity at exit
$6,262
10-year hold
IRR
4.4%
Equity multiple
1.33×
Total profit
$3,908
Equity at exit
$3,631

Cash invested: $11,760 (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 84501

Active inventory
146
Price-to-rent
3.5×

Monthly cashflow live

Estimated rent
$996 medium interval (Pro) →
Mortgage (P&I)
$220
Tax est. 1.5%
$52 /mo · $630/yr
Insurance
$17
HOA
$435
Vacancy / Maint / Mgmt
$209
Net cashflow
$61

Break-even live

Break-even rent $918
Max offer price $41,999
Occupancy floor 89%

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
$10,500
Closing costs
$1,260
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 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
109 S 500 E Price, UT 2.0 1.0 817 $995 $1.22 21d 1 1.14mi
146 N 100 E Price, UT 2.0 1.0 1100 $800 $0.73 21d 1 1.24mi
560 S Highway 55 Price, UT 2.0 1.0 909 $1,100 $1.21 2d 1 1.31mi
131 E 300 N Unit 1 Price, UT 2.0 1.0 620 $1,090 $1.76 14d 1 1.42mi

HOA detail

Monthly dues
$435 · $5,220/yr

Listing history 19 events

  1. 2026-06-18
    days on market $41,999 Active 135 DOM
  2. 2026-06-17
    days on market $41,999 Active 134 DOM
  3. 2026-06-16
    days on market $41,999 Active 133 DOM
  4. 2026-06-15
    days on market $41,999 Active 132 DOM
  5. 2026-06-14
    days on market $41,999 Active 130 DOM
  6. 2026-06-10
    days on market $41,999 Active 127 DOM
  7. 2026-06-09
    days on market $41,999 Active 126 DOM
  8. 2026-06-08
    days on market $41,999 Active 125 DOM
  9. 2026-06-07
    days on market $41,999 Active 124 DOM
  10. 2026-06-03
    days on market $41,999 Active 120 DOM
  11. 2026-06-02
    days on market $41,999 Active 119 DOM
  12. 2026-06-01
    days on market $41,999 Active 118 DOM
  13. 2026-05-31
    days on market $41,999 Active 117 DOM
  14. 2026-05-31
    days on market $41,999 Active 116 DOM
  15. 2026-03-04
    price $47,999 318-char remark
    Show marketing remark (318 chars)

    Welcome to Lot 70! This 3 bedroom1 bathroom home features a main floor laundry, primary bedroom and bath on the main floor, kitchen include stove, and fridge. Cute, Clean, and move-in ready! Conveniently located! Square footage figures are provided as a courtesy estimate. Must pass background check. Can not be moved.

  16. 2026-02-04
    listed $49,999 Active 318-char remark
    Show marketing remark (318 chars)

    Welcome to Lot 70! This 3 bedroom1 bathroom home features a main floor laundry, primary bedroom and bath on the main floor, kitchen include stove, and fridge. Cute, Clean, and move-in ready! Conveniently located! Square footage figures are provided as a courtesy estimate. Must pass background check. Can not be moved.

  17. 2026-01-02
    historical
  18. 2025-11-25
    price $47,999
  19. 2025-10-09
    listed $49,999 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 5/10 Major
  • 🌡 Heat 4/10 Moderate 6 d/yr ≥93°F today · 16 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
$11,949
− Mortgage interest
−$2,353
− Property taxes
−$630
− Insurance
−$210
− Repairs & maintenance
−$956
− Management
−$956
− HOA
−$5,220
− Depreciation
−$1,222
Taxable income
$403
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$97
After-tax cash flow
$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.

Condition & rehab AI · 12 photos

Good 80/100 Cosmetic rehab

This move-in ready manufactured home features a clean and well-maintained interior with good condition throughout. Minor exterior updates and maintenance can further enhance its curb appeal and value.

Value-add opportunities

  • Both Paint the exterior walls and trim. — Enhances curb appeal and can increase both resale and rental value.
  • Both Replace the wooden deck. — Improves the home's appearance and can increase both resale and rental value.
  • Rental Clean and maintain the HVAC system. — Ensures the home is comfortable and energy-efficient, which is important for rental properties.

Renovation cost estimate screening

Value-add ROI direction

  • Both Paint the exterior walls and trim. — Enhances curb appeal and can increase both resale and rental value.
  • Both Replace the wooden deck. — Improves the home's appearance and can increase both resale and rental value.
  • Rental Clean and maintain the HVAC system. — Ensures the home is comfortable and energy-efficient, which is important for rental properties.

ⓘ 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
Carbon District
NCES district ID
4900150
Math proficiency
36% ▼ -7.00%
Reading proficiency
43% ▼ -4.00%
Median HH income
$45,189
Composite
33.6/100
National rank
#5416
State rank
#53 of 80 in UT

Livability — Price

Score
69/100
State rank
#102
US rank
#8877

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Price, UT
Population (ZIP)
13,002

Population outlook (Carbon County) Hauer SSP2

Today (2025)
18,972 people
By 2030
18,081 · -4.7%
By 2040
16,260 · -14.3%
By 2050
14,895 · -21.5%
By 2075
13,123 · -30.8%
By 2100
13,066 · -31.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (81%)
Race & ethnicity
White 81% Hispanic / Latino 14% Two or more races 7%
Hispanic origin (detail)
Mexican 12%
Common ancestry
Italian 3% Scottish 2% Slovak 2%
Foreign-born
3% · Canada
Languages at home
93% English-only · Spanish 6% Other Indo-European 1%

Political lean MEDSL · Carbon

2024 margin
Solid R (+44.4) · D 26.7% · R 71.1% · Other 2.1%
2008→2024 swing
-36.4pp toward R · 2008: -8.0pp · 2024: -44.4pp
All cycles
2024: R+44.4 2020: R+45.9 2016: R+44.6 2012: R+36.4 2008: R+8.0

Not yet ingested

Civics

Market trends

HPI YoY
▼ -119.96%
Current HPI
222.2891
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

-4.0% since first listed
5 events — show timeline
  • 2026-03-04 Price Changed $47,999 WFRMLS
  • 2026-02-04 Listed $49,999 WFRMLS
  • 2026-01-02 Listing Removed WFRMLS
  • 2025-11-25 Price Changed $47,999 WFRMLS
  • 2025-10-09 Listed $49,999 WFRMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…