CashFlowRE
Sign in Sign up
150 W 7500 S #13
C- Composite 51.6
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 +16.2/30.0
  • 1% rule +9.4/10.0
  • ARV discount +7.5/15.0
  • DSCR +5.0/10.0
  • Schools +4.6/10.0
  • Livability +4.0/5.0
  • Condition / age +2.5/5.0
  • Rent growth +2.4/5.0
  • Appreciation +0.0/10.0

$155,000

150 W 7500 S #13 · Midvale, UT 84047
3 bd · 2.0 ba · 1,500 sqft · Manufactured · 31 Days on market
Built 2019 435 sqft lot $615/mo HOA · 27% of rent

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

Listing remarks

Tucked into a quaint and welcoming 55+ community in Midvale, this spacious newer doublewide offers comfortable living with a modern feel and thoughtful finishes throughout. Built in 2019, the home features an open-concept layout filled with natural light, creating an inviting space perfect for both relaxing and entertaining. Stylish finishes, generous living areas, and a well-designed floor plan make this home feel both functional and refined. The spacious kitchen flows seamlessly into the main living area, while the private primary suite provides a peaceful retreat from the day. With newer construction, buyers can enjoy the benefits of updated systems, contemporary design, and low-maintena

Key facts

  • Newer construction
  • Open-concept layout
  • Parking

Tags

OPEN-CONCEPT LAYOUTPRIVATE PRIMARY SUITENEWER CONSTRUCTIONQUIET NEIGHBORHOOD SETTINGEASY ACCESS TO SHOPPINGLOW-MAINTENANCE LIVING

Property features AI

Finance

  • Other: Subdivision: APPLEWOOD; Zoning: TOD
  • HOA & community: Homeowners association (PMSI); Monthly association fee of $615; Association covers sewer, trash, and water; Community permits pets and has pet rules; Snow removal provided

Exterior

  • Parking: Covered parking; Uncovered parking; Carport (1 space); Total of 1 parking space
  • Utilities: Natural gas connected; Electricity connected; Sewer connected; Culinary (municipal) water
  • Home design: Mobile home style; Built and currently standing (effective year 2019); Facing south
  • Construction: Clapboard/Masonite siding; Asphalt roof; Built/standing construction; Effective year built 2019
  • Exterior features: Partially fenced lot; Paved road access; Storage shed(s); Window coverings; Faces south; Flat terrain

Interior

  • Kitchen: Range/oven (free standing); Garbage disposal
  • Bedrooms: Three main-level bedrooms; Primary bedroom on the 1st floor
  • Flooring: Carpet
  • Bathrooms: Two full bathrooms
  • Heating & cooling: Gas central heating; Central air conditioning
  • Interior features: Primary bath; Walk-in closet; Garbage disposal; Free-standing range/oven; Blinds; Ceiling fan
  • Laundry & utility: Electric dryer hookup

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 $155k.

Deal economics

  • At list price, monthly cash flow is $81 ($972/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $155k).
  • Recommended offer: $150k (3.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 80/100 on livability (#35 in UT, #1,704 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, commute A+, housing A+.
  • Canyons District (suburban): math 49% / reading 53% proficiency, ranked #12 of 80 in UT (top 15%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Midvale School (math 17% / reading 17%, grade F, #542 of 585 statewide, top 93%, 722 students, 99% FRL); Midvale Middle (math 24% / reading 28%, grade F, #119 of 138 statewide, top 87%, 907 students, 98% FRL); Hillcrest High (math 23% / reading 50%, grade F, #86 of 171 statewide, top 52%, 2,296 students, 37% FRL) — zoned schools average 78% FRL vs 27% district-wide (51 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 26% at this address vs 51% district-wide (-24 pts) — the specific schools serving this property underperform the Canyons District average; the district grade overstates school quality for this exact location.
  • Market conditions: Rents soft (-0.3%/yr); 208 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals leasing fast (median 6d on market — plan ~1-2 weeks tenant-placement turnaround); solid renter incomes; 4,970 units permitted in Salt Lake County in 2024 (1,963 in 5+ unit buildings).
  • This rent runs 35% of the median local income ($76k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $5k of value loss. Plan a longer hold.
  • Salt Lake County population projected at +37% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 31 days — a 3% lower offer ($150k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 13y 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

  • Watch-outs: HOA is 27% of rent.
Recommended offer $150,350 (3.0% below list)

Questions for the listing agent

  1. It's been on market 31 days. Have you received any prior offers? Is the seller open to a 3% 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. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  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
1.44%
Cap rate
6.92%
Cash-on-cash
2.24%
DSCR
1.10
GRM
5.8

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 0.0% rent growth · sell at horizon

5-year hold
IRR
-17.8%
Equity multiple
0.40×
Total profit
$-26,101
Equity at exit
$23,111
10-year hold
IRR
-23.2%
Equity multiple
0.08×
Total profit
$-39,747
Equity at exit
$13,402

Cash invested: $43,400 (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 84047

Rents YoY
-0.3%
Active inventory
208
Price-to-rent
5.8×

Monthly cashflow live

Estimated rent
$2,237 high interval (Pro) →
Mortgage (P&I)
$813
Tax est. 1.5%
$194 /mo · $2,325/yr
Insurance
$65
HOA
$615
Vacancy / Maint / Mgmt
$470
Net cashflow
$81

Break-even live

Break-even rent $2,134
Max offer price $155,000
Occupancy floor 91%

Sensitivity live

Price -10% $188 -5% $135 +0% $81 +5% $27 +10% $-26
Rent -10% $-96 -5% $-7 +0% $81 +5% $169 +10% $258
Rate -1.0pp $159 -0.5pp $120 base $81 +0.5pp $41 +1.0pp $0

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
$38,750
Closing costs
$4,650
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 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
7309 S 180 W Midvale, UT 2.0–3.0 2.5–3.0 1311 $3,440 $2.62 3d 25 0.09mi
7400 S State St Midvale, UT 1.0–3.0 1.0–2.0 876 $2,315 $2.64 3d 36 0.16mi
7525 S Birch St Midvale, UT 2.0 1.0 1200 $1,600 $1.33 5d 1 0.24mi
7531 S Birch St Midvale, UT 2.0 1.0 1700 $1,600 $0.94 4d 1 0.25mi
7304 S 300 W Midvale, UT 1.0–2.0 1.0–2.0 807 $1,640 $2.03 3d 16 0.30mi
7669 Birch St Midvale, UT 4.0 2.0 1441 $2,150 $1.49 25d 1 0.38mi
7669 Birch St Midvale, UT 4.0 2.0 1441 $2,150 $1.49 15d 1 0.38mi
135 W Plumtree Ln Unit 9E Midvale, UT 3.0 2.0 1108 $1,668 $1.51 25d 1 0.63mi
135 W Plumtree Ln Midvale, UT 1.0–3.0 1.0–2.0 1007 $1,738 $1.73 3d 47 0.63mi
38 Autumn Station Way Unit 1 Midvale, UT 4.0 3.5 2100 $2,475 $1.18 25d 1 0.72mi
7680 S 375 E Midvale, UT 3.0 2.0 1500 $2,500 $1.67 5d 1 0.90mi
8157 S Coolidge St Midvale, UT 3.0 2.0 1466 $1,950 $1.33 5d 1 0.94mi
8166 S Monroe St Midvale, UT 2.0 1.0 1133 $1,395 $1.23 5d 1 0.95mi
7533 S Vinci Pl Midvale, UT 3.0 4.0 1698 $2,295 $1.35 16d 1 0.96mi
7497 Siena Vista Ln Midvale, UT 1.0–3.0 1.0–2.0 1037 $1,808 $1.74 3d 11 0.97mi
7706 S Founders Point Ln Midvale, UT 4.0 2.5 2151 $2,600 $1.21 5d 1 1.05mi
7588 S San Savino Way Midvale, UT 3.0 2.5 2247 $2,550 $1.13 25d 1 1.06mi
7661 S 520 E Midvale, UT 4.0 2.0 1870 $2,375 $1.27 5d 1 1.09mi
834 Lennox St Midvale, UT 3.0 2.5 1305 $2,190 $1.68 22d 1 1.10mi
104 E Resaca Dr Unit E2 Sandy, UT 3.0 2.0 1247 $1,850 $1.48 5d 1 1.12mi
485 E Rena Ave Midvale, UT 2.0 1.0 1100 $1,550 $1.41 17d 1 1.14mi
6941 S Village River Ln Midvale, UT 3.0 2.0 1237 $1,888 $1.53 17d 2 1.17mi
8311 S Hayes St Midvale, UT 4.0 2.0 1896 $2,350 $1.24 5d 1 1.18mi
8255 Ivy Dr Midvale, UT 2.0 1.5 1150 $1,700 $1.48 25d 1 1.19mi
674 Union Pines Ct Sandy, UT 3.0 2.5 1500 $2,495 $1.66 25d 1 1.20mi
24 E Opequon Rd Sandy, UT 3.0 3.5 1986 $2,350 $1.18 5d 1 1.21mi
954 W Village Bend Ln Midvale, UT 3.0 2.5 1500 $2,450 $1.63 18d 1 1.22mi
999 W Village River Ln Unit B8 Midvale, UT 3.0 2.0 1215 $1,995 $1.64 4d 1 1.22mi
999 W Village River Ln Unit B10 Midvale, UT 3.0 2.0 1075 $1,800 $1.67 25d 1 1.22mi
1014 Village River Ln Midvale, UT 3.0 2.5 1630 $2,700 $1.66 5d 1 1.23mi
1014 Village River Ln Midvale, UT 3.0 2.5 1630 $2,700 $1.66 3d 1 1.23mi
7701 Navarro View Ct Midvale, UT 3.0 3.0 1675 $3,000 $1.79 14d 1 1.26mi
230 W Foxbridge Dr Midvale, UT 2.0 1.5 1084 $1,397 $1.29 4d 1 1.29mi
220 W Foxbridge Dr Midvale, UT 2.0 1.5 1084 $1,450 $1.34 5d 1 1.29mi
32 E Princeton Dr Sandy, UT 1.0–3.0 1.0–2.0 1086 $2,200 $2.03 3d 34 1.29mi
228 W Foxbridge Dr Midvale, UT 2.0 1.5 1084 $1,450 $1.34 25d 1 1.29mi
8357 S Durham St Sandy, UT 3.0 3.0 2173 $2,600 $1.20 18d 1 1.30mi
735 Zekes Ct Midvale, UT 3.0 2.5 1704 $2,695 $1.58 5d 1 1.31mi
6972 River Reserve Ct Midvale, UT 1.0–3.0 1.0–2.0 1013 $2,299 $2.27 3d 12 1.31mi
754 W Blue Magic Ln Midvale, UT 3.0 2.0 1440 $2,300 $1.60 5d 1 1.42mi

HOA detail

Monthly dues
$615 · $7,380/yr

Listing history 21 events

  1. 2026-06-21
    days on market $155,000 Active 31 DOM
  2. 2026-06-18
    days on market $155,000 Active 28 DOM
  3. 2026-06-17
    days on market $155,000 Active 27 DOM
  4. 2026-06-16
    days on market $155,000 Active 26 DOM
  5. 2026-06-15
    days on market $155,000 Active 25 DOM
  6. 2026-06-13
    days on market $155,000 Active 23 DOM
  7. 2026-06-09
    days on market $155,000 Active 19 DOM
  8. 2026-06-08
    days on market $155,000 Active 18 DOM
  9. 2026-06-07
    days on market $155,000 Active 17 DOM
  10. 2026-06-05
    days on market $155,000 Active 14 DOM
  11. 2026-06-03
    days on market $155,000 Active 13 DOM
  12. 2026-06-02
    days on market $155,000 Active 12 DOM
  13. 2026-06-01
    days on market $155,000 Active 11 DOM
  14. 2026-05-31
    days on market $155,000 Active 10 DOM
  15. 2026-05-21
    listed $155,000 Active
  16. 2014-06-13
    historical
  17. 2014-05-20
    historical
  18. 2014-05-07
    listed $31,000
  19. 2014-05-07
    listed $39,000
  20. 2013-09-14
    historical
  21. 2013-08-20
    listed $37,450

ⓘ 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 1/10 Low
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥95°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 3/10 Moderate 3 unhealthy d/yr today · 5 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
$26,843
− Mortgage interest
−$8,682
− Property taxes
−$2,325
− Insurance
−$775
− Repairs & maintenance
−$2,147
− Management
−$2,147
− HOA
−$7,380
− Depreciation
−$4,509
Taxable loss
−$1,123
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$270
After-tax cash flow
$1,242/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
Canyons District
NCES district ID
4900142
Math proficiency
49% ▼ -5.00%
Reading proficiency
53% ▼ -3.00%
Median HH income
$74,107
Composite
45.91/100
National rank
#2548
State rank
#12 of 80 in UT

Livability — Midvale

Score
80/100
State rank
#35
US rank
#1704

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Midvale, UT
County
Salt Lake County · 1,195,750 people
City population
37,411
Metro
Salt Lake City, UT
Population (ZIP)
37,411
Household income
$75,954
Rent vs Own
56.2% rent · 43.8% own
Severe rent burden
2050.0

Population outlook (Salt Lake County) Hauer SSP2

Today (2025)
1,305,860 people
By 2030
1,402,611 · +7.4%
By 2040
1,594,533 · +22.1%
By 2050
1,787,244 · +36.9%
By 2075
2,224,138 · +70.3%
By 2100
2,551,390 · +95.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (66%)
Race & ethnicity
White 66% Hispanic / Latino 17% Two or more races 13% Asian 4% Pacific Islander 3% Black 2% Native American 1%
Hispanic origin (detail)
Mexican 12%
Common ancestry
Italian 4% Slovak 4% Portuguese 2%
Foreign-born
13% · Canada, China
Languages at home
80% English-only · Spanish 10% Russian/Polish/Slavic 2% Other Asian/Pacific 2%

Political lean MEDSL · Salt Lake

2024 margin
D (+10.2) · D 53.7% · R 43.5% · Other 2.8%
2008→2024 swing
+10.1pp toward D · 2008: 0.1pp · 2024: 10.2pp
All cycles
2024: D+10.2 2020: D+11.0 2016: D+10.2 2012: R+19.3 2008: D+0.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -175.42%
Current HPI
313.2184
Rent YoY
▼ -0.30%
Metro
Salt Lake City, UT
State GDP YoY
▲ 3.54%
F500 in state
2

Industry mix (Fortune 500 HQ in UT)

Industry F500 HQs Revenue

Price history

+313.9% since first listed
7 events — show timeline
  • 2026-05-21 Listed $155,000 WFRMLS
  • 2014-06-13 Listing Removed WFRMLS
  • 2014-05-20 Listing Removed WFRMLS
  • 2014-05-07 Listed $39,000 WFRMLS
  • 2014-05-07 Listed $31,000 WFRMLS
  • 2013-09-14 Listing Removed WFRMLS
  • 2013-08-20 Listed $37,450 WFRMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…