227 N Riverside Dr · Saratoga Springs, UT 84045

$410,000

4 bd · 2.5 ba · 1,587 sqft · Townhouse public records · 103 Days on market

Built 2025 2,178 sqft lot $162/mo HOA · 7% of rent

---

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).

• Appreciation +10.0/10.0
• ARV discount +7.5/15.0
• Cash flow +6.7/30.0
• Schools +4.2/10.0
• Livability +3.5/5.0
• Rent growth +2.7/5.0
• Condition / age +2.5/5.0
• 1% rule +1.0/10.0
• DSCR +0.9/10.0

Listing remarks

BRAND NEW Row-End Townhome, Prime location this home is an opportunity you don't want to miss. Situated directly on Riverside, a major route with direct freeway access in about 10 minutes (I-15) and under 5 minutes to the city's main commercial corridor-from Smith's in the south to Walmart in the north and everything in between-you're perfectly positioned for work, shopping, and daily life. Enjoy a unique lifestyle feature: a nearby park, pool and playground visible in a straight line from your garage, with stunning mountain views toward Eagle Mountain perfect for kids, relaxation, and outdoor living. This 4-bedroom, 2.5-bath home is an ideal starter home. Whether you're looking for a place

Key facts

• Pool and playground
• Nearby park
• Prime location

Tags

• PRIME LOCATION
• DIRECT FREEWAY ACCESS
• NEARBY PARK
• POOL AND PLAYGROUND
• MOUNTAIN VIEWS

Property features AI

Finance

• HOA & community: Homeowners association with a monthly fee of $162; Community clubhouse; Association amenities include biking and hiking trails, picnic area, playground, pool, and snow removal

Exterior

• Utilities: Natural gas connected; Electricity connected; Sewer connected; Culinary (water) connected
• Home design: Townhouse (row-end); Residential property; Built/standing
• Construction: Stucco exterior; Composition roof; Slab foundation; Built/standing construction status; Above-grade finished area approximately 1587
• Exterior features: Double pane windows; Open porch; Sliding glass doors; Partially fenced yard; Full landscaping

Interior

• Kitchen: Built-in range/oven; Microwave; Refrigerator
• Flooring: Carpet; Laminate
• Bathrooms: 2 full bathrooms; 1 half bathroom; 1 partial bathroom
• Heating & cooling: Forced air heating; Gas central heating (≥ 95% efficiency); Central air conditioning
• Interior features: Primary bath; Walk-in closet; Great room; Built-in range/oven; Blinds; Window coverings
• Laundry & utility: Washer; Dryer

What this means for you Summary

Snapshot

• This is a 4-bed/2.5-bath townhouse listed at $410k.

Deal economics

• At list price, monthly cash flow is $-662 ($-8k/yr) — negative.
• To cash-flow at today's rent, offer at most $293k (28.5% below list).
• To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $245k (40.1% below list).
• Recommended offer: $245k (40.1% below list) — sets the bar for 1% rule.

Location & tenants

• Location reads 70/100 on livability (#93 in UT) — a middle-class / working-renter tenant base. Strengths: crime A+, employment A+, housing A+; Watch: amenities F, commute F, 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: Springside School (math 41% / reading 44%, grade F, #278 of 585 statewide, top 49%, 735 students, 12% FRL); Lake Mountain Middle (math 40% / reading 44%, grade D-, #58 of 138 statewide, top 43%, 1,412 students, 13% FRL); Westlake High (math 39% / reading 48%, grade F, #50 of 171 statewide, top 29%, 2,659 students, 12% FRL).
• Market conditions: Rents flat; 1175 active listings in the ZIP; 17 comparable units currently listed for rent nearby; rentals at typical pace (median 15d on market — plan ~3-4 weeks tenant-placement turnaround); high-income renter base; 6,326 units permitted in Utah County in 2024 (1,053 in 5+ unit buildings).

Forward outlook

• In year one you build about $44k of equity ($3k loan paydown + $41k appreciation (10.0% local appreciation)).
• Utah County population projected at +49% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
• By year 2, paydown + projected appreciation supports a ~$70k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

• It's been on market 103 days — a 9% lower offer ($373k) is reasonable based on typical stale-listing flexibility.

Recommended offer $245,415 (40.1% below list)

Questions for the listing agent

1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
2. It's been on market 103 days. Have you received any prior offers? Is the seller open to a 40% concession, seller financing, or rate buy-down credit?
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. 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?
7. 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?
8. 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.
9. 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.
10. 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: 0.60% ✗
• Cap rate: 4.35%
• Cash-on-cash: -6.92%
• DSCR: 0.69
• GRM: 13.9

CMA / ARV

No comps found within radius.

Projected returns pro-forma

10.0% appreciation · 0.68% rent growth · sell at horizon

5-year hold

• IRR: 18.8%
• Equity multiple: 2.53×
• Total profit: $175,397
• Equity at exit: $369,360

10-year hold

• IRR: 17.1%
• Equity multiple: 5.70×
• Total profit: $539,169
• Equity at exit: $796,540

Cash invested: $114,800 (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 84045

• Home prices YoY: 3.9%
• Rents YoY: 0.7%
• Active inventory: 1175
• Price-to-rent: 13.9×

Monthly cashflow live

• Estimated rent: $2,454 high
• Mortgage (P&I): −$2,150
• Tax from tax record: −$118 /mo · $1,420/yr
• Insurance: −$171
• HOA: −$162
• Vacancy / Maint / Mgmt: −$515
• Net cashflow: $-662

Break-even live

Break-even rent $3,293

Max offer price $292,968

Occupancy floor —

Sensitivity live

Price	-10% $-430	-5% $-546	+0% $-662	+5% $-779	+10% $-895
Rent	-10% $-856	-5% $-759	+0% $-662	+5% $-566	+10% $-469
Rate	-1.0pp $-456	-0.5pp $-558	base $-662	+0.5pp $-769	+1.0pp $-877

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: $102,500
• Closing costs: $12,300
• Reserves months: —
• Total cash needed: —

Rent comps 17 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
251 N Riverside Dr Saratoga Springs, UT	4.0	2.5	1587	$2,250	$1.42	15d	1	0.06mi
39 S Baker Spring Cv Saratoga Springs, UT	4.0	2.5	1800	$2,400	$1.33	22d	1	0.31mi
138 E Crown Point Dr Saratoga Springs, UT	4.0	2.5	2044	$2,550	$1.25	3d	1	0.46mi
268 E Wren Hill Ln Saratoga Springs, UT	3.0	2.5	2200	$2,095	$0.95	3d	1	0.79mi
485 Pony Express Pkwy Saratoga Springs, UT	1.0–6.0	1.0–4.0	1957	$3,189	$1.63	3d	117	0.88mi
967 E Drifter Ln Saratoga Springs, UT	3.0	2.0	1399	$2,200	$1.57	15d	1	0.99mi
986 Manifest Ln #2110 Saratoga Springs, UT	3.0	2.0	1600	$2,200	$1.38	24d	1	1.01mi
982 E Drifter Ln Saratoga Springs, UT	3.0	3.0	1508	$2,250	$1.49	24d	1	1.02mi
243 N Portside Ln Saratoga Springs, UT	3.0	2.0	1399	$2,150	$1.54	15d	1	1.04mi
1033 E Bearing Dr Saratoga Springs, UT	1.0–3.0	1.0–2.0	1070	$1,903	$1.78	3d	25	1.05mi
487 N Scuttlebutt Ln Saratoga Springs, UT	3.0	2.5	2187	$2,190	$1.00	3d	1	1.11mi
1077 E Jack Dr Saratoga Springs, UT	4.0	3.5	2200	$2,500	$1.14	3d	1	1.14mi
38 N Heading Ct Unit 1 Saratoga Springs, UT	3.0	2.0	1455	$1,895	$1.30	22d	1	1.20mi
157 E Jordan Ridge Blvd #311 Saratoga Springs, UT	3.0	2.0	1255	$1,650	$1.31	20d	1	1.22mi
127 Jordan Ridge Blvd Saratoga Springs, UT	3.0	2.0	1278	$1,595	$1.25	3d	1	1.22mi
1149 E Hatch Row Saratoga Springs, UT	4.0	3.0	1967	$2,395	$1.22	15d	1	1.27mi
1256 Commerce Dr Saratoga Springs, UT	1.0–3.0	1.0–2.0	1147	$1,759	$1.53	3d	15	1.32mi

HOA detail

• Monthly dues: $162 · $1,944/yr
• Likely covers: pool

Listing history 4 events

1. 2026-06-01
   days on market $410,000 Active 103 DOM
2. 2026-05-31
   days on market $410,000 Active 102 DOM
3. 2026-05-31
   days on market $410,000 Active 101 DOM
4. 2026-02-18
   listed $410,000 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: $1,420 · $118/mo
• Projected year-2 tax: $2,706 · $226/mo
• Expected delta: +$1,286/yr (+$107/mo · 90.5%)

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

Taxation est. · year 1

• Rental income: $29,450
• − Mortgage interest: −$22,966
• − Property taxes: −$1,420
• − Insurance: −$2,050
• − Repairs & maintenance: −$2,356
• − Management: −$2,356
• − HOA: −$1,944
• − Depreciation: −$11,927
• Taxable loss: −$15,570
• Est. tax savings @ 24.0%: +$3,737
• After-tax cash flow: $-4,213/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 — Saratoga Springs

• Score: 70/100
• State rank: #93
• US rank: #7648

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• Census place: Saratoga Springs, UT
• County: Utah County · 661,754 people
• City population: 45,429
• Metro: Provo-Orem, UT
• Population (ZIP): 45,429
• Household income: $130,331
• Rent vs Own: 14.8% rent · 85.2% own
• Severe rent burden: 476.0

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 (83%)
• Race & ethnicity: White 83% Hispanic / Latino 12% Two or more races 9% Asian 1%
• Hispanic origin (detail): Mexican 6%
• Common ancestry: Italian 7% Scottish 4% Slovak 4%
• Foreign-born: 6% · Canada, Jamaica
• Languages at home: 88% English-only · Spanish 9% Other Indo-European 1% Chinese 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: ▲ 11.09%
• Current HPI: 298.0545
• Rent YoY: ▲ 0.68%
• Metro: Provo-Orem, 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

1 event — show timeline

• 2026-02-18 Listed $410,000 WFRMLS