CashFlowRE
Sign in Sign up
4434 N La Ringhierra Dr E
D+ Composite 49.77
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 +12.4/30.0
  • Appreciation +10.0/10.0
  • ARV discount +7.5/15.0
  • Livability +4.4/5.0
  • Schools +4.2/10.0
  • DSCR +3.7/10.0
  • 1% rule +2.5/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$910,000

4434 N La Ringhierra Dr E · Lehi, UT 84048
1 bd · 2.5 ba · 3,686 sqft · Townhouse public records · 16 Days on market
Built 2022 2,613 sqft lot $94/mo HOA · 1% of rent

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

Listing remarks

Welcome to luxury, low-maintenance living in the highly desirable Traverse Mountain community! This beautifully upgraded twin home offers the perfect blend of elegance, comfort, and convenience, featuring over $50,000 in premium upgrades and exceptional finishes throughout. Step inside and immediately appreciate the spacious open-concept floor plan, soaring 10' and 11' ceilings, stunning hardwood flooring, and elegant tray ceiling detail in the main family room. Designed for effortless main-floor living, this home showcases quality craftsmanship and thoughtful upgrades at every turn. The gourmet kitchen is a chef's dream, featuring custom light wood cabinetry, premium Caf stainless steel ap

Key facts

  • Hardwood flooring
  • Premium upgrades
  • Gourmet kitchen

Tags

PREMIUM UPGRADESOPEN-CONCEPT FLOOR PLANHARDWOOD FLOORINGGOURMET KITCHENCUSTOM LIGHT WOOD CABINETRYCAF STAINLESS STEEL APPLIANCES

Property features AI

Finance

  • Other: Agent owned
  • HOA & community: Homeowners association with monthly fee; Association amenities include barbecue, biking and hiking trails, clubhouse, fitness center, pool

Exterior

  • Parking: Two covered parking spaces; Two-car garage (attached)
  • Security: Gated community (association amenity)
  • Utilities: Natural gas connected; Electricity connected; Public sewer; Culinary, irrigation, and secondary water connected
  • Home design: Rambler/Ranch style; Single-family residence; Built in 2023; Energy Star certified home
  • Construction: Aluminum and brick construction; Asphalt roof; Full basement (approximately 95% finished)
  • Exterior features: Covered patio; Exterior lighting; Full landscaping; Curb and gutter; Automatic full sprinklers; Mountain terrain

Interior

  • Kitchen: Double oven; Built-in gas range/oven; Microwave
  • Bedrooms: One bedroom on the main level
  • Flooring: Carpet; Hardwood; Tile
  • Bathrooms: Two full bathrooms; One partial/half bathroom
  • Heating & cooling: Gas central heating; Central air conditioning
  • Interior features: Central vacuum; Second kitchen; Double oven; Built-in gas range/oven; Vaulted ceilings; Theater room; Smart thermostat(s); Blinds and plantation shutters; Ceiling fan; Microwave
  • Laundry & utility: Central vacuum

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 1-bed/2.5-bath townhouse listed at $910k.

Deal economics

  • At list price, monthly cash flow is $-143 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $885k (2.8% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $681k (25.2% below list).
  • Recommended offer: $681k (25.2% below list) — sets the bar for 1% rule.

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: Traverse Mountain School (math 62% / reading 52%, grade C+, #75 of 585 statewide, top 14%, 737 students, 11% FRL); Viewpoint Middle (1,790 students, 14% FRL); Skyridge High School (math 42% / reading 62%, grade D+, #24 of 171 statewide, top 14%, 2,387 students, 11% FRL).
  • Market conditions: 329 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 6,326 units permitted in Utah County in 2024 (1,053 in 5+ unit buildings).

Forward outlook

  • In year one you build about $97k of equity ($6k loan paydown + $91k 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 ~$156k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 16 days — a 2% lower offer ($896k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Climate carrying-cost: major wildfire risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $681,100 (25.2% 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. 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 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?
  5. 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?
  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
0.75%
Cap rate
6.10%
Cash-on-cash
-0.67%
DSCR
0.97
GRM
11.1

CMA / ARV

No comps found within radius.

Projected returns pro-forma

10.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
23.8%
Equity multiple
2.91×
Total profit
$486,145
Equity at exit
$819,800
10-year hold
IRR
21.1%
Equity multiple
6.64×
Total profit
$1,438,040
Equity at exit
$1,767,930

Cash invested: $254,800 (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.

ZIP-level market 84048

Home prices YoY
16.8%
Active inventory
329
Price-to-rent
11.1×

Monthly cashflow live

Estimated rent
$6,811 medium interval (Pro) →
Mortgage (P&I)
$4,772
Tax from tax record
$278 /mo · $3,339/yr
Insurance
$379
HOA
$94
Vacancy / Maint / Mgmt
$1,430
Net cashflow
$-143

Break-even live

Break-even rent $6,992
Max offer price $884,766
Occupancy floor 97%

Sensitivity live

Price -10% $372 -5% $115 +0% $-143 +5% $-400 +10% $-658
Rent -10% $-681 -5% $-412 +0% $-143 +5% $126 +10% $395
Rate -1.0pp $315 -0.5pp $89 base $-143 +0.5pp $-379 +1.0pp $-619

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
$227,500
Closing costs
$27,300
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
2777 Sandalwood Dr Lehi, UT 2.0 1.0–2.0 1794 $6,811 $3.80 4d 431 1.34mi

HOA detail

Monthly dues
$94 · $1,128/yr

Listing history 12 events

  1. 2026-06-21
    days on market $910,000 Active 16 DOM
  2. 2026-06-18
    days on market $910,000 Active 13 DOM
  3. 2026-06-17
    days on market $910,000 Active 12 DOM
  4. 2026-06-16
    days on market $910,000 Active 11 DOM
  5. 2026-06-15
    days on market $910,000 Active 10 DOM
  6. 2026-06-14
    days on market $910,000 Active 8 DOM
  7. 2026-06-13
    days on market $910,000 Active 7 DOM
  8. 2026-06-10
    days on market $910,000 Active 5 DOM
  9. 2026-06-09
    days on market $910,000 Active 4 DOM
  10. 2026-06-08
    days on market $910,000 Active 3 DOM
  11. 2026-06-07
    remarks 699-char remark
  12. 2026-06-07
    listed $910,000 Active 2 DOM

ⓘ 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
$3,339 · $278/mo
Projected year-2 tax
$6,006 · $500/mo
Expected delta
+$2,667/yr (+$222/mo · 79.9%)

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

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 7/10 Severe
  • 🌡 Heat 4/10 Moderate 8 d/yr ≥93°F today · 22 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
$81,732
− Mortgage interest
−$50,974
− Property taxes
−$3,339
− Insurance
−$4,550
− Repairs & maintenance
−$6,539
− Management
−$6,539
− HOA
−$1,128
− Depreciation
−$26,473
Taxable loss
−$17,809
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$4,274
After-tax cash flow
$2,560/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

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%

Not yet ingested

Political lean
Race & ethnicity
Common origin
Civics

Market trends

HPI YoY
▲ 37.66%
Current HPI
262.22
Rent YoY
Metro
State GDP YoY
▲ 3.54%
F500 in state
2

Industry mix (Fortune 500 HQ in UT)

Industry F500 HQs Revenue

Price history

1 event — show timeline
  • 2026-06-05 Listed $910,000 WFRMLS

Property tax history

+24.4%/yr

Latest (2025): $3,339 · -9.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…