1019 E 1700 S · Salt Lake City, UT 84105

$1,200,000

36 bd · 36.0 ba · 5,214 sqft · MultiFamily public records · 52 Days on market

Built 1908 0.27 ac lot ↓ 20% since listing

---

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 +30.0/30.0
• DSCR +10.0/10.0
• 1% rule +7.8/10.0
• ARV discount +7.5/15.0
• Livability +3.8/5.0
• Rent growth +3.5/5.0
• Schools +2.9/10.0
• Condition / age +2.5/5.0
• Appreciation +0.0/10.0

Multi-family units

County records classify this as Multi-Family (5+ Unit). Listing-text estimate: 6 units. confirmed

5+ unit building — per-unit beds/baths from public records are typically unavailable; the breakdown below (if shown) is an estimate from the listing text.

Listing remarks

Great Sugarhouse location. 6 unit building with off street parking. Large oversized lot with additional investment potential. Due to long term tenants rents below market rate with large upside. PLEASE DO NOT DISTURB TEANANTS, UNAWARE OF SALE. Please call agent with any questions. Square footage figures are provided as a courtesy estimate only and obtained from quick measurement. Buyer advised to obtain an independent measurement.

Key facts

• Sugarhouse location
• Off street parking
• Long term tenants

Tags

• SUGARHOUSE LOCATION
• OFF STREET PARKING
• OVERSIZED LOT
• INVESTMENT POTENTIAL
• LONG TERM TENANTS
• RENTS BELOW MARKET RATE

Property features AI

Finance

• Other: Zoning: R15000
• Financial info: Six total units; Listed unit rents: units showing rents of $1,000, $1,000, $975, $900, $975 (individual unit counts vary as noted)
• HOA & community: No HOA information provided; Subdivision: Greystone Subdivision

Exterior

• Parking: Uncovered open parking
• Security: No security features provided
• Utilities: Natural gas connected; Electricity connected; Public sewer connected; Water connected (culinary)
• Home design: 2-story building; Faces south; Residential use; Agent-owned
• Construction: Built in 2000; Brick and frame construction; Asphalt roof; Building in existing/standing condition
• Exterior features: Curb and gutter; Sidewalks; Full landscaping

Interior

• Kitchen: No kitchen appliance details provided
• Bedrooms: Various unit bedroom counts: one- and two-bedroom units (multiple 1-bed units and at least one 2-bed unit)
• Flooring: Carpet; Hardwood; Tile
• Bathrooms: One bathroom in each unit (all units listed show 1 bath)
• Heating & cooling: Forced air heating; Gas central heating
• Interior features: Blinds on some windows
• Laundry & utility: No laundry or utility room details provided

What this means for you Summary

Snapshot

• This is a 6 × 6-bed/6.0-bath units multifamily listed at $1.20M.

Deal economics

• At list price, monthly cash flow is $5k ($56k/yr) — positive. Per door: $778/mo.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($15k rent vs $1.20M).
• Recommended offer: $1.16M (3.0% below list) — sets the bar for market timing.

Location & tenants

• Location reads 75/100 on livability (#64 in UT, #3,994 nationally) — a middle-class / working-renter tenant base. Strengths: amenities A+, commute A+, housing A; Watch: cost of living D+, crime F.
• Salt Lake District (urban): math 30% / reading 37% proficiency, ranked #65 of 80 in UT (top 81%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
• Zoned schools: Hawthorne School (math 63% / reading 66%, grade B, #23 of 585 statewide, top 4%, 362 students, 22% FRL); Hillside Middle (math 44% / reading 46%, grade D, #43 of 138 statewide, top 33%, 555 students, 29% FRL); Highland High (math 21% / reading 54%, grade F, #76 of 171 statewide, top 45%, 1,980 students, 30% FRL) — zoned schools average 27% FRL vs 57% district-wide (30 pts lower); this property's tenant base skews higher-income than the district average.
• Zoned-school proficiency averages 49% at this address vs 34% district-wide (+16 pts) — the actual schools serving this property are materially stronger than the Salt Lake District average implies; a family-tenant draw the district grade alone would hide.
• Market conditions: Rents rising (+3.9%/yr); 98 active listings in the ZIP; solid renter incomes; 4,970 units permitted in Salt Lake County in 2024 (1,963 in 5+ unit buildings).
• At $15,321/mo this rent would consume 185% of the median local household income ($100k/yr) (locally 873% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

• Local home prices are declining (-3.0%/yr); year-one equity from $8k of loan paydown is wiped out by about $36k 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.
• At projected returns (-3.0% appreciation + 3.9% rent growth), your $336k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

• It's been on market 52 days — a 3% lower offer ($1.16M) is reasonable based on typical stale-listing flexibility.
• 4 sale attempts since 2y 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: built in 1908 — expect roof / HVAC / electrical / plumbing capex.

Recommended offer $1,164,000 (3.0% below list)

Questions for the listing agent

1. It's been on market 52 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
2. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
3. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
4. Built in 1908 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
6. Crime grade is F in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
7. 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.
8. 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.
9. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

• 1% rule: 1.28% ✓
• Cap rate: 10.96%
• Cash-on-cash: 16.67%
• DSCR: 1.74
• GRM: 6.5

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 3.93% rent growth · sell at horizon

5-year hold

• IRR: 8.8%
• Equity multiple: 1.35×
• Total profit: $117,068
• Equity at exit: $178,924

10-year hold

• IRR: 18.7%
• Equity multiple: 2.62×
• Total profit: $544,127
• Equity at exit: $103,754

Cash invested: $336,000 (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.

Methodology + full state rankings →

ZIP-level market 84105

• Rents YoY: 3.9%
• Active inventory: 98
• Price-to-rent: 39.2×

Monthly cashflow live

• Estimated rent: $15,321 medium
• Mortgage (P&I): −$6,293
• Tax from tax record: −$642 /mo · $7,704/yr
• Insurance: −$500
• HOA: −$0
• Vacancy / Maint / Mgmt: −$3,217
• Net cashflow: $4,669

Break-even live

Break-even rent $9,411

Max offer price $1,200,000

Occupancy floor 65%

6-unit breakdown (identical units grouped — click to expand)

Units	Beds	Baths	Est. rent
▸ 6× units	6	6	$15,324
Total (6 units)			$15,321

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: $300,000
• Closing costs: $36,000
• Reserves months: —
• Total cash needed: —

Listing history 24 events

1. 2026-06-18
   days on market $1,200,000 Active 52 DOM
2. 2026-06-17
   days on market $1,200,000 Active 51 DOM
3. 2026-06-16
   days on market $1,200,000 Active 50 DOM
4. 2026-06-15
   days on market $1,200,000 Active 49 DOM
5. 2026-06-13
   days on market $1,200,000 Active 47 DOM
6. 2026-06-13
   days on market $1,200,000 Active 46 DOM
7. 2026-06-09
   days on market $1,200,000 Active 43 DOM
8. 2026-06-08
   days on market $1,200,000 Active 42 DOM
9. 2026-06-07
   days on market $1,200,000 Active 41 DOM
10. 2026-06-05
    days on market $1,200,000 Active 38 DOM
11. 2026-06-03
    days on market $1,200,000 Active 37 DOM
12. 2026-06-02
    days on market $1,200,000 Active 36 DOM
13. 2026-06-01
    days on market $1,200,000 Active 35 DOM
14. 2026-05-31
    days on market $1,200,000 Active 34 DOM
15. 2026-04-27
    listed $1,200,000 Active
16. 2026-01-30
    historical
17. 2025-09-15
    price $1,250,000
18. 2025-08-04
    listed $1,275,000 Active
19. 2024-11-18
    historical
20. 2024-08-19
    price $1,350,000
21. 2024-06-03
    status Active
22. 2024-05-31
    price $1,399,000
23. 2024-05-31
    historical
24. 2024-05-17
    listed $1,499,000 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: $7,704 · $642/mo
• Projected year-2 tax: $7,920 · $660/mo
• Expected delta: +$216/yr (+$18/mo · 2.8%)

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

Climate risk First Street

• 🌊 Flood 4/10 Moderate FEMA zone X · 27% chance over 30 yrs
• 🔥 Wildfire 1/10 Low
• 🌡 Heat 4/10 Moderate
• 🫁 Air quality 4/10 Moderate 5 unhealthy d/yr today · 6 by 30 yrs out

Taxation est. · year 1

• Rental income: $183,852
• − Mortgage interest: −$67,219
• − Property taxes: −$7,704
• − Insurance: −$6,000
• − Repairs & maintenance: −$14,708
• − Management: −$14,708
• − Depreciation: −$34,909
• Taxable income: $38,604
• Est. tax owed @ 24.0%: −$9,265
• After-tax cash flow: $46,759/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: Salt Lake District
• NCES district ID: 4900870
• Math proficiency: 30% ▼ -13.00%
• Reading proficiency: 37% ▼ -6.00%
• Median HH income: $47,550
• Composite: 28.85/100
• National rank: #6645
• State rank: #65 of 80 in UT

Livability — Salt Lake City

• Score: 75/100
• State rank: #64
• US rank: #3994

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• Census place: Salt Lake City, UT
• County: Salt Lake County · 1,195,750 people
• City population: 172,615
• Metro: Salt Lake City, UT
• Population (ZIP): 23,491
• Household income: $99,562
• Rent vs Own: 40.7% rent · 59.3% own
• Severe rent burden: 873.0

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 (81%)
• Race & ethnicity: White 81% Two or more races 8% Hispanic / Latino 8% Asian 3% Black 2%
• Hispanic origin (detail): Mexican 4%
• Common ancestry: Slovak 5% Italian 4% Portuguese 3%
• Foreign-born: 8% · Canada, Dominican Republic, Jamaica
• Languages at home: 89% English-only · Spanish 3% Other Indo-European 2% German/W. Germanic 1%

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: ▼ -917.09%
• Current HPI: 331.0911
• Rent YoY: ▲ 3.93%
• 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
▸Financial Services	1	$3B

Price history

-19.9% since first listed

10 events — show timeline

• 2026-04-27 Listed $1,200,000 WFRMLS
• 2026-01-30 Listing Removed — WFRMLS
• 2025-09-15 Price Changed $1,250,000 WFRMLS
• 2025-08-04 Listed $1,275,000 WFRMLS
• 2024-11-18 Listing Removed — WFRMLS
• 2024-08-19 Price Changed $1,350,000 WFRMLS
• 2024-06-03 Relisted — WFRMLS
• 2024-05-31 Price Changed $1,399,000 WFRMLS
• 2024-05-31 Listing Removed — WFRMLS
• 2024-05-17 Listed $1,499,000 WFRMLS

Property tax history

+6.9%/yr

Latest (2025): $7,704 · -1.4% YoY. Source: county tax records.