CashFlowRE
Sign in Sign up
No image
B- Composite 67.51
Why this score? — see what drove the B- 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 +26.9/30.0
  • 1% rule +10.0/10.0
  • DSCR +9.3/10.0
  • ARV discount +7.5/15.0
  • Livability +4.4/5.0
  • Schools +4.2/10.0
  • Rent growth +2.6/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$88,900

1150 N 200 W #6 · Lehi, UT 84043
3 bd · 2.0 ba · 924 sqft · Manufactured · 208 Days on market
Built 1994 435 sqft lot $750/mo HOA · 37% of rent ↓ 11% since listing

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

Listing remarks

Spacious manufactured home located in the peaceful Terrace Mobile Home Park! Recently serviced cooling system, open layout that feels super cozy and private. 2-car carport + 2 uncovered spaces & 3 private storage sheds - perfect for keeping all your things. Great location near I-15.. LOT RENT $750/month and includes water and sewer. If you're looking for comfort, privacy, and affordability in Lehi, this one is a must-see!

Key facts

  • Great location
  • Cooling system
  • Carport

Tags

COOLING SYSTEMOPEN LAYOUTCARPORTPRIVATE STORAGE SHEDSGREAT LOCATION

Property features AI

Finance

  • HOA & community: Monthly association fee of $750; Association covers water and sewer; Community: TERRACE MOBILE HOME PARK

Exterior

  • Parking: Attached garage; Covered parking (2 spaces); Uncovered/open parking; Carport with 2 spaces; Total of 2 parking spaces reported
  • Utilities: Natural gas connected; Electricity connected; Public sewer; Water connected
  • Home design: Mobile home; Built/standing condition; Residential use; Single-story (implied by main level bedrooms)
  • Construction: Clapboard/Masonite exterior; Asphalt roof
  • Exterior features: Partial automatic sprinklers; Part landscaping

Interior

  • Kitchen: Refrigerator
  • Bedrooms: 3 bedrooms on the main level
  • Flooring: Vinyl flooring
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Electric heating; Evaporative cooling
  • Interior features: Free-standing range/oven
  • 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 $89k.

Deal economics

  • At list price, monthly cash flow is $247 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $89k).
  • Recommended offer: $78k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 88/100 on livability (#6 in UT, #242 nationally) — a professional / high-income tenant draw. Strengths: crime A+, commute A+, employment A+; Watch: 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.
  • Zoned schools: Sego Lily School (math 57% / reading 57%, grade C+, #75 of 585 statewide, top 14%, 706 students, 19% FRL); Lehi Jr High (math 54% / reading 54%, grade B-, #14 of 138 statewide, top 10%, 995 students, 13% FRL); Lehi High (math 36% / reading 47%, grade F, #57 of 171 statewide, top 34%, 1,982 students, 12% FRL) — zoned schools at 15% FRL track the district average.
  • Market conditions: Rents flat; 494 active listings in the ZIP; 1 comparable units currently listed for rent nearby; high-income renter base; 6,326 units permitted in Utah County in 2024 (1,053 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $615 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Utah County population projected at +49% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 208 days — a 12% lower offer ($78k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts 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 37% of rent.
  • Climate carrying-cost: moderate wildfire risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $78,232 (12.0% below list)

Questions for the listing agent

  1. It's been on market 208 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. 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?
  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
2.29%
Cap rate
9.63%
Cash-on-cash
11.92%
DSCR
1.53
GRM
3.6

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 0.51% rent growth · sell at horizon

5-year hold
IRR
-3.5%
Equity multiple
0.87×
Total profit
$-3,158
Equity at exit
$13,255
10-year hold
IRR
0.0%
Equity multiple
1.00×
Total profit
$51
Equity at exit
$7,686

Cash invested: $24,892 (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 84043

Rents YoY
0.5%
Active inventory
494
Price-to-rent
3.6×

Monthly cashflow live

Estimated rent
$2,040 medium interval (Pro) →
Mortgage (P&I)
$466
Tax est. 1.5%
$111 /mo · $1,334/yr
Insurance
$37
HOA
$750
Vacancy / Maint / Mgmt
$428
Net cashflow
$247

Break-even live

Break-even rent $1,727
Max offer price $88,900
Occupancy floor 83%

Sensitivity live

Price -10% $309 -5% $278 +0% $247 +5% $216 +10% $186
Rent -10% $86 -5% $167 +0% $247 +5% $328 +10% $408
Rate -1.0pp $292 -0.5pp $270 base $247 +0.5pp $224 +1.0pp $201

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
$22,225
Closing costs
$2,667
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
485 W Main St Apt A Lehi, UT 2.0 1.0 833 $1,500 $1.80 3d 1 0.97mi

HOA detail

Monthly dues
$750 · $9,000/yr
Likely covers
watersewer

Listing history 10 events

  1. 2026-04-14
    status Active
  2. 2026-04-07
    historical Backup
  3. 2026-01-28
    price $88,900
  4. 2025-10-30
    listed $89,900 Active
  5. 2025-10-30
    historical
  6. 2025-09-25
    listed $89,900 Active
  7. 2025-06-24
    historical
  8. 2025-05-28
    price $87,900
  9. 2025-04-14
    price $95,000
  10. 2025-04-02
    listed $100,000 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 4/10 Moderate FEMA zone X (unshaded) · 24% chance over 30 yrs
  • 🔥 Wildfire 5/10 Major
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥94°F today · 21 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
$24,479
− Mortgage interest
−$4,980
− Property taxes
−$1,334
− Insurance
−$444
− Repairs & maintenance
−$1,958
− Management
−$1,958
− HOA
−$9,000
− Depreciation
−$2,586
Taxable income
$2,219
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$532
After-tax cash flow
$2,434/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 — Lehi

Score
88/100
State rank
#6
US rank
#242

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Lehi, UT
County
Utah County · 661,754 people
City population
88,390
Metro
Provo-Orem, UT
Population (ZIP)
88,390
Household income
$129,852
Rent vs Own
24.8% rent · 75.2% own
Severe rent burden
931.0

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 (84%)
Race & ethnicity
White 84% Hispanic / Latino 9% Two or more races 7% Asian 2%
Hispanic origin (detail)
Mexican 4%
Common ancestry
Italian 6% Slovak 5% Scottish 3%
Foreign-born
6% · Canada, China
Languages at home
88% English-only · Spanish 6% Other Asian/Pacific 1% Other Indo-European 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
▼ -191.03%
Current HPI
298.2243
Rent YoY
▲ 0.51%
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

-11.1% since first listed
10 events — show timeline
  • 2026-04-14 Relisted WFRMLS
  • 2026-04-07 Contingent WFRMLS
  • 2026-01-28 Price Changed $88,900 WFRMLS
  • 2025-10-30 Listed $89,900 WFRMLS
  • 2025-10-30 Listing Removed WFRMLS
  • 2025-09-25 Listed $89,900 WFRMLS
  • 2025-06-24 Listing Removed WFRMLS
  • 2025-05-28 Price Changed $87,900 WFRMLS
  • 2025-04-14 Price Changed $95,000 WFRMLS
  • 2025-04-02 Listed $100,000 WFRMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…