CashFlowRE
Sign in Sign up
1716 N 150 E
C Composite 57.61
Why this score? — see what drove the C 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 +21.0/30.0
  • 1% rule +10.0/10.0
  • ARV discount +7.5/15.0
  • DSCR +6.7/10.0
  • Livability +3.9/5.0
  • Rent growth +3.1/5.0
  • Schools +3.0/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$95,000

1716 N 150 E · Tooele, UT 84074
3 bd · 2.0 ba · 1,152 sqft · Manufactured · 41 Days on market
Built 2006 435 sqft lot $860/mo HOA · 41% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

There are no remarks available.

Key facts

  • Recent updates
  • Soaking tub
  • Private full bath

Tags

PRIVATE FULL BATHSOAKING TUBRECENT UPDATES

Property features AI

Finance

  • Other: Subdivision: OVERPASS POINT; Property used as residential
  • HOA & community: Homeowners association with monthly fee; Association fee $860 per month; Pets permitted (pet rules apply)

Exterior

  • Parking: 2 total parking spaces (2 open)
  • Utilities: Public sewer; Culinary water
  • Home design: Manufactured home; Built and currently standing
  • Construction: Aluminum exterior; Asphalt roof; Ramp for accessibility
  • Exterior features: Outbuildings; Landscaping: full

Interior

  • Kitchen: Free-standing range/oven; Garbage disposal
  • Bedrooms: 3 bedrooms on the main level
  • Flooring: Carpet; Linoleum
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Forced air heating (gas central); Central air conditioning
  • Interior features: Separate tub and shower in bath; Garbage disposal; Free-standing range/oven; Blinds on windows

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 $95k.

Deal economics

  • At list price, monthly cash flow is $133 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $95k).
  • Recommended offer: $92k (3.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 77/100 on livability (#52 in UT, #3,142 nationally) — a middle-class / working-renter tenant base. Strengths: commute A+, housing A+, cost of living A-; Watch: amenities F.
  • Tooele District (town): math 32% / reading 34% proficiency, ranked #62 of 80 in UT (top 78%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Copper Canyon School (math 22% / reading 22%, grade F, #509 of 585 statewide, top 88%, 468 students, 33% FRL); Clarke N. Johnsen Jr High (math 40% / reading 41%, grade F, #69 of 138 statewide, top 51%, 892 students, 45% FRL); Tooele High (math 23% / reading 37%, grade F, #119 of 171 statewide, top 71%, 1,768 students, 25% FRL) — zoned schools at 34% FRL track the district average.
  • Market conditions: Rents rising (+2.5%/yr); 579 active listings in the ZIP; 10 comparable units currently listed for rent nearby; rentals at typical pace (median 22d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 867 units permitted in Tooele County in 2024 (87 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $657 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Tooele County population projected at +33% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 41 days — a 3% lower offer ($92k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 17y 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: HOA is 41% of rent.
  • Climate carrying-cost: major flood risk; severe wildfire risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $92,150 (3.0% below list)

Questions for the listing agent

  1. It's been on market 41 days. Have you received any prior offers? Is the seller open to a 3% 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. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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.
  6. 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.
  7. 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
2.20%
Cap rate
7.97%
Cash-on-cash
6.01%
DSCR
1.27
GRM
3.8

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 2.53% rent growth · sell at horizon

5-year hold
IRR
-7.5%
Equity multiple
0.72×
Total profit
$-7,336
Equity at exit
$14,165
10-year hold
IRR
1.5%
Equity multiple
1.11×
Total profit
$2,813
Equity at exit
$8,214

Cash invested: $26,600 (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 84074

Rents YoY
2.5%
Active inventory
579
Price-to-rent
3.8×

Monthly cashflow live

Estimated rent
$2,088 high interval (Pro) →
Mortgage (P&I)
$498
Tax est. 1.5%
$119 /mo · $1,425/yr
Insurance
$40
HOA
$860
Vacancy / Maint / Mgmt
$439
Net cashflow
$133

Break-even live

Break-even rent $1,920
Max offer price $95,000
Occupancy floor 89%

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
$23,750
Closing costs
$2,850
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 10 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1731 Copper Canyon Dr Tooele, UT 3.0 2.0 1399 $1,985 $1.42 14d 1 0.21mi
1908 N Patchwork Ave Tooele, UT 4.0 2.5 1400 $2,230 $1.59 20d 1 0.25mi
1942 N 20 W Tooele, UT 3.0 1.5 1298 $1,850 $1.43 23d 1 0.53mi
742 N 100 E Tooele, UT 1.0–3.0 1.0–2.0 892 $1,578 $1.77 23d 2 1.13mi
739 N 160 E Unit A Tooele, UT 3.0 2.0 1368 $1,750 $1.28 23d 1 1.15mi
135 E 730 N Unit 1 Tooele, UT 3.0 2.0 1368 $2,150 $1.57 4d 1 1.17mi
728 N 160 E Tooele, UT 3.0 2.0 1396 $1,800 $1.29 21d 1 1.17mi
116 E 730 N Unit 1 Tooele, UT 3.0 2.0 1368 $1,800 $1.32 23d 1 1.20mi
71 W 740 N Tooele, UT 3.0 2.0 1479 $2,200 $1.49 20d 1 1.22mi
1241 N Lexington Greens Dr Tooele, UT 1.0–3.0 1.0–2.0 1006 $1,799 $1.79 3d 40 1.23mi

HOA detail

Monthly dues
$860 · $10,320/yr

Listing history 15 events

  1. 2026-06-09
    days on market $95,000 Active 41 DOM
  2. 2026-06-08
    days on market $95,000 Active 40 DOM
  3. 2026-06-07
    days on market $95,000 Active 39 DOM
  4. 2026-06-03
    days on market $95,000 Active 35 DOM
  5. 2026-06-02
    days on market $95,000 Active 34 DOM
  6. 2026-06-01
    days on market $95,000 Active 33 DOM
  7. 2026-05-31
    days on market $95,000 Active 32 DOM
  8. 2026-05-19
    price $95,000
  9. 2026-04-29
    listed $99,500 Active
  10. 2025-09-22
    soldstatus Closed 31-char remark
    Show marketing remark (31 chars)

    There are no remarks available.

  11. 2025-09-12
    status Under Contract 31-char remark
    Show marketing remark (31 chars)

    There are no remarks available.

  12. 2025-08-01
    price $109,900 31-char remark
    Show marketing remark (31 chars)

    There are no remarks available.

  13. 2025-06-20
    listed $120,000 Active 31-char remark
    Show marketing remark (31 chars)

    There are no remarks available.

  14. 2009-03-25
    soldstatus 31-char remark
    Show marketing remark (31 chars)

    There are no remarks available.

  15. 2009-01-06
    listed $29,999 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 6/10 Major FEMA zone X (unshaded) · 74% chance over 30 yrs
  • 🔥 Wildfire 8/10 Severe
  • 🌡 Heat 4/10 Moderate 2 d/yr ≥92°F today · 6 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 3/10 Moderate 2 unhealthy d/yr today · 3 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
$25,059
− Mortgage interest
−$5,321
− Property taxes
−$1,425
− Insurance
−$475
− Repairs & maintenance
−$2,005
− Management
−$2,005
− HOA
−$10,320
− Depreciation
−$2,764
Taxable income
$744
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$179
After-tax cash flow
$1,419/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
Tooele District
NCES district ID
4901050
Math proficiency
32% ▼ -8.00%
Reading proficiency
34% ▼ -6.00%
Median HH income
$63,054
Composite
29.94/100
National rank
#6379
State rank
#62 of 80 in UT

Livability — Tooele

Score
77/100
State rank
#52
US rank
#3142

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Tooele, UT
County
Tooele County · 59,706 people
City population
59,706
Metro
Salt Lake City, UT
Population (ZIP)
59,706
Household income
$108,341
Rent vs Own
17.3% rent · 82.7% own
Severe rent burden
355.0

Population outlook (Tooele County) Hauer SSP2

Today (2025)
73,901 people
By 2030
79,080 · +7.0%
By 2040
89,127 · +20.6%
By 2050
98,460 · +33.2%
By 2075
115,767 · +56.7%
By 2100
122,453 · +65.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (78%)
Race & ethnicity
White 78% Hispanic / Latino 14% Two or more races 9% Pacific Islander 1% Black 1%
Hispanic origin (detail)
Mexican 11%
Common ancestry
Italian 5% Slovak 4% Portuguese 2%
Foreign-born
3% · Canada
Languages at home
90% English-only · Spanish 7% Other Asian/Pacific 1% Other Indo-European 1%

Political lean MEDSL · Tooele

2024 margin
Solid R (+41.0) · D 28.1% · R 69.1% · Other 2.8%
2008→2024 swing
-11.2pp toward R · 2008: -29.8pp · 2024: -41.0pp
All cycles
2024: R+41.0 2020: R+38.3 2016: R+30.0 2012: R+51.4 2008: R+29.8

Not yet ingested

Civics

Market trends

HPI YoY
▼ -206.55%
Current HPI
244.981
Rent YoY
▲ 2.53%
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

+216.7% since first listed
8 events — show timeline
  • 2026-05-19 Price Changed $95,000 WFRMLS
  • 2026-04-29 Listed $99,500 WFRMLS
  • 2025-09-22 Sold (MLS) WFRMLS
  • 2025-09-12 Pending WFRMLS
  • 2025-08-01 Price Changed $109,900 WFRMLS
  • 2025-06-20 Listed $120,000 WFRMLS
  • 2009-03-25 Sold (MLS) WFRMLS
  • 2009-01-06 Listed $29,999 WFRMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…