CashFlowRE
Sign in Sign up
150 W 7500 S #29
D+ Composite 48.56
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).

  • Cash flow +13.7/30.0
  • 1% rule +9.7/10.0
  • ARV discount +7.5/15.0
  • Schools +4.6/10.0
  • DSCR +4.2/10.0
  • Livability +4.0/5.0
  • Condition / age +2.5/5.0
  • Rent growth +2.4/5.0
  • Appreciation +0.0/10.0

$134,000

150 W 7500 S #29 · Midvale, UT 84047
3 bd · 2.0 ba · 1,320 sqft · Manufactured · 110 Days on market
Built 2005 435 sqft lot $615/mo HOA · 31% of rent ↓ 4% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

There are no remarks available.

Key facts

  • New carpet
  • New water heater
  • New interior paint

Tags

NEW ROOFNEW WATER HEATERNEW INTERIOR PAINTNEW CARPETBRAND-NEW APPLIANCES

Property features AI

Finance

  • Other: Zoned for single-family; Zoning description: TOD
  • HOA & community: Homeowners association with a monthly fee of $615; HOA covers sewer, trash and water; Association provides snow removal; Listed as a senior community; Subdivision: APPLEWOOD

Exterior

  • Parking: Three total parking spaces; One covered/carport space; Two open/uncovered parking spaces; Has carport; Has open parking
  • Utilities: Natural gas connected; Electricity connected; Sewer connected; Culinary water connected
  • Home design: Mobile home; Built/standing condition; Faces west; Residential use
  • Construction: Clapboard/Masonite exterior; Asphalt roof; Built/standing construction status
  • Exterior features: Covered patio; Double-pane windows; Exterior lighting; Partially fenced yard; Paved road access; Secluded yard; Automatic full sprinkler system; Full landscaping; Flat terrain

Interior

  • Kitchen: Free-standing range/oven; Refrigerator; Garbage disposal
  • Bedrooms: Three main-level bedrooms
  • Flooring: Carpet; Vinyl
  • Bathrooms: Two full bathrooms
  • Heating & cooling: Gas central heating; Central air conditioning; Has heating and cooling
  • Interior features: Primary bathroom; Walk-in closet; Garbage disposal; Free-standing range/oven; Full windows; Window coverings
  • Laundry & utility: Washer; Dryer; 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 $134k.

Deal economics

  • At list price, monthly cash flow is $11 ($128/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $134k).
  • Recommended offer: $122k (9.0% 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); 206 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 14d on market — plan ~3-4 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 31% 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 $926 of loan paydown is wiped out by about $4k 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 110 days — a 9% lower offer ($122k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 2y ago; this cycle's ask has dropped $25k (16%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: HOA is 31% of rent.
Recommended offer $121,940 (9.0% below list)

Questions for the listing agent

  1. It's been on market 110 days. Have you received any prior offers? Is the seller open to a 9% 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 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?
  6. 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?
  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 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
1.47%
Cap rate
6.39%
Cash-on-cash
0.34%
DSCR
1.02
GRM
5.7

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
-21.2%
Equity multiple
0.30×
Total profit
$-26,383
Equity at exit
$19,980
10-year hold
IRR
-35.7%
Equity multiple
-0.14×
Total profit
$-42,689
Equity at exit
$11,586

Cash invested: $37,520 (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
206
Price-to-rent
5.7×

Monthly cashflow live

Estimated rent
$1,964 high interval (Pro) →
Mortgage (P&I)
$703
Tax est. 1.5%
$168 /mo · $2,010/yr
Insurance
$56
HOA
$615
Vacancy / Maint / Mgmt
$412
Net cashflow
$11

Break-even live

Break-even rent $1,951
Max offer price $134,000
Occupancy floor 94%

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
$33,500
Closing costs
$4,020
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 1d 25 0.15mi
7400 S State St Midvale, UT 1.0–3.0 1.0–2.0 876 $2,315 $2.64 1d 36 0.24mi
7525 S Birch St Midvale, UT 2.0 1.0 1200 $1,600 $1.33 4d 1 0.24mi
7531 S Birch St Midvale, UT 2.0 1.0 1700 $1,600 $0.94 3d 1 0.25mi
7304 S 300 W Midvale, UT 1.0–2.0 1.0–2.0 807 $1,640 $2.03 2d 16 0.31mi
7690 S Center Sq Midvale, UT 1.0–2.0 1.0–2.0 837 $1,640 $1.96 23d 1 0.32mi
184 W Center St Midvale, UT 2.0 1.0 1000 $1,100 $1.10 21d 1 0.33mi
154 W Center St Unit 1 Midvale, UT 2.0 1.0 950 $1,375 $1.45 4d 1 0.33mi
7669 Birch St Midvale, UT 4.0 2.0 1441 $2,150 $1.49 23d 1 0.35mi
7669 Birch St Midvale, UT 4.0 2.0 1441 $2,150 $1.49 14d 1 0.35mi
80 E 7800 S Midvale, UT 2.0 1.0–2.0 730 $2,029 $2.78 2d 39 0.67mi
7211 Ramanee Dr Unit B Midvale, UT 2.0 1.0 1000 $1,295 $1.29 23d 1 0.68mi
7487 S Main St Midvale, UT 1.0–2.0 1.0–2.0 813 $1,800 $2.21 23d 2 0.69mi
135 W Plumtree Ln Unit 22H Midvale, UT 2.0 2.0 976 $1,513 $1.55 23d 1 0.71mi
135 W Plumtree Ln Unit 9E Midvale, UT 3.0 2.0 1108 $1,668 $1.51 23d 1 0.71mi
135 W Plumtree Ln Unit 2F Midvale, UT 2.0 2.0 976 $1,488 $1.52 23d 1 0.71mi
135 W Plumtree Ln Unit 6H Midvale, UT 2.0 2.0 976 $1,558 $1.60 23d 1 0.71mi
135 W Plumtree Ln Midvale, UT 1.0–3.0 1.0–2.0 1007 $1,738 $1.73 1d 47 0.71mi
135 W Plumtree Ln Unit 1D Midvale, UT 2.0 2.0 976 $1,503 $1.54 23d 1 0.71mi
7923 S 700 W Midvale, UT 2.0 1.0 900 $1,195 $1.33 23d 1 0.72mi
759 W Center St Midvale, UT 2.0–3.0 1.0 861 $1,250 $1.45 23d 2 0.87mi
8157 S Coolidge St Midvale, UT 3.0 2.0 1466 $1,950 $1.33 4d 1 0.88mi
8166 S Monroe St Midvale, UT 2.0 1.0 1133 $1,395 $1.23 4d 1 0.89mi
7533 S Vinci Pl Midvale, UT 3.0 4.0 1698 $2,295 $1.35 14d 1 0.90mi
7497 Siena Vista Ln Midvale, UT 1.0–3.0 1.0–2.0 1037 $1,808 $1.74 2d 11 0.91mi
7680 S 375 E Midvale, UT 3.0 2.0 1500 $2,500 $1.67 4d 1 0.92mi
8018 S Main St Midvale, UT 1.0–2.0 1.0–2.0 753 $1,599 $2.12 1d 2 1.02mi
834 Lennox St Midvale, UT 3.0 2.5 1305 $2,190 $1.68 21d 1 1.02mi
104 E Resaca Dr Unit E2 Sandy, UT 3.0 2.0 1247 $1,850 $1.48 4d 1 1.08mi
8255 Ivy Dr Midvale, UT 2.0 1.5 1150 $1,700 $1.48 23d 1 1.10mi
7661 S 520 E Midvale, UT 4.0 2.0 1870 $2,375 $1.27 4d 1 1.12mi
8287 Ivy Dr Unit 8281 Midvale, UT 2.0 1.0 900 $1,135 $1.26 14d 1 1.15mi
6941 S Village River Ln Midvale, UT 3.0 2.0 1237 $1,888 $1.53 16d 2 1.16mi
7701 Navarro View Ct Midvale, UT 3.0 3.0 1675 $3,000 $1.79 12d 1 1.19mi
999 W Village River Ln Unit B10 Midvale, UT 3.0 2.0 1075 $1,800 $1.67 23d 1 1.21mi
999 W Village River Ln Unit B8 Midvale, UT 3.0 2.0 1215 $1,995 $1.64 3d 1 1.21mi
954 W Village Bend Ln Midvale, UT 3.0 2.5 1500 $2,450 $1.63 17d 1 1.21mi
230 W Foxbridge Dr Midvale, UT 2.0 1.5 1084 $1,397 $1.29 3d 1 1.21mi
220 W Foxbridge Dr Midvale, UT 2.0 1.5 1084 $1,450 $1.34 4d 1 1.22mi
228 W Foxbridge Dr Midvale, UT 2.0 1.5 1084 $1,450 $1.34 23d 1 1.22mi

HOA detail

Monthly dues
$615 · $7,380/yr

Listing history 18 events

  1. 2026-06-18
    days on market $134,000 Active 110 DOM
  2. 2026-06-17
    days on market $134,000 Active 109 DOM
  3. 2026-06-16
    days on market $134,000 Active 108 DOM
  4. 2026-06-15
    days on market $134,000 Active 107 DOM
  5. 2026-06-13
    days on market $134,000 Active 105 DOM
  6. 2026-06-09
    days on market $134,000 Active 101 DOM
  7. 2026-06-08
    days on market $134,000 Active 100 DOM
  8. 2026-06-07
    days on market $134,000 Active 99 DOM
  9. 2026-06-05
    days on market $134,000 Active 96 DOM
  10. 2026-06-03
    days on market $134,000 Active 95 DOM
  11. 2026-06-02
    days on market $134,000 Active 94 DOM
  12. 2026-06-01
    days on market $134,000 Active 93 DOM
  13. 2026-05-31
    days on market $134,000 Active 92 DOM
  14. 2026-05-12
    price $134,000
  15. 2026-03-01
    listed $159,000 Active
  16. 2024-12-11
    soldstatus Closed 31-char remark
    Show marketing remark (31 chars)

    There are no remarks available.

  17. 2024-11-14
    status Under Contract 31-char remark
    Show marketing remark (31 chars)

    There are no remarks available.

  18. 2024-11-08
    listed $140,000 Active 31-char remark
    Show marketing remark (31 chars)

    There are no remarks available.

ⓘ 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
$23,570
− Mortgage interest
−$7,506
− Property taxes
−$2,010
− Insurance
−$670
− Repairs & maintenance
−$1,886
− Management
−$1,886
− HOA
−$7,380
− Depreciation
−$3,898
Taxable loss
−$1,665
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$400
After-tax cash flow
$528/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

-4.3% since first listed
5 events — show timeline
  • 2026-05-12 Price Changed $134,000 WFRMLS
  • 2026-03-01 Listed $159,000 WFRMLS
  • 2024-12-11 Sold (MLS) WFRMLS
  • 2024-11-14 Pending WFRMLS
  • 2024-11-08 Listed $140,000 WFRMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…