1134 HELLING, Heber City, UT 84032
3BD/—BA Residential in Heber City, UT 84032. 1,496 sqft. Built 2023. Listed at $1,810,000. MLS #2109628.
3BD/—BA Residential in Heber City, UT 84032. 1,496 sqft. Built 2023. Listed at $1,810,000. MLS #2109628.
Mountain luxury living in this fully furnished, highly desirable top-floor 3-bedroom, 2-bathroom condo at Mayflower Lakeside. Just minutes from the new lifts at Deer Valley East Village and the scenic shores of Jordanelle Reservoir. Fully furnished and turnkey ready to relax in or start generating rental income, nightly rentals are allowed! With breathtaking views, modern finishes, and easy access to world-class skiing, hiking, and water sports. Building amenities include an elevator, and underground parking with storage cages. The soon-to-be-completed clubhouse will feature a seasonal pool, year-round hot tub, pickleball courts, and a play area.
Property Type
Residential
Property Style
Condominium
Architectural Style
Condo; Top Level
Stories
1
Subdivision
MAYFLOWER LAKESIDE
County
Wasatch
Zoning
Short Term Rental Allowed
Construction
Stone
Lot Size
0.03 sq ft
Above Grade Area
1,496 sq ft
Condition
Blt./Standing
MLS #
2109628
Property Type
Residential
Property Style
Condominium
Architectural Style
Condo; Top Level
Stories
1
Subdivision
MAYFLOWER LAKESIDE
County
Wasatch
Zoning
Short Term Rental Allowed
Construction
Stone
Lot Size
0.03 sq ft
Above Grade Area
1,496 sq ft
Condition
Blt./Standing
MLS #
2109628
List Price
$1,810,000
HOA Fees
$595 / Monthly
Annual Taxes
$1
Home Warranty
No
List Price
$1,810,000
HOA Fees
$595 / Monthly
Annual Taxes
$1
Home Warranty
No
Roof
Asphalt,Composition
Flooring
Carpet,Hardwood,Tile
Basement
None
Materials
Stone
Appliances
Ceiling Fan,Portable Dishwasher,Dryer,Microwave,Refrigerator,Washer,Water Softener Owned
Sewer
Sewer: Connected,Sewer: Public
View
Lake
Roof
Asphalt,Composition
Flooring
Carpet,Hardwood,Tile
Basement
None
Materials
Stone
Appliances
Ceiling Fan,Portable Dishwasher,Dryer,Microwave,Refrigerator,Washer,Water Softener Owned
Sewer
Sewer: Connected,Sewer: Public
View
Lake
Garage Spaces
1
Covered Spaces
1
Total Parking
1
Garage Spaces
1
Covered Spaces
1
Total Parking
1
Classification
Standard
Deal Score
50/100
vs Similar Homes
18% above
vs Market Median
3% below
Area Growth (YoY)
0.2%
Deal Score Breakdown
50/100
Priced 3% below the per-subtype city median
Priced 18% above the median of similar listings
0.2% year-over-year ZHVI growth in this area
LT net cashflow -$7,883/mo (-65.2% return on ownership cost) · STR net cashflow -$10,583/mo (-87.5% return). Uses the better of LT or STR against total monthly ownership cost (P&I, tax, insurance, HOA, maintenance).
No price reduction from original list
Ensemble scoring: the best single signal sets the floor, secondary qualifying signals (≥60) each add 5 points up to +20. A home that strongly wins on one dimension is already a great deal — it doesn't need to tick every box.
Monthly Rent
$4,786/mo
Range: $4,489 – $5,083
Net Monthly Cash Flow
−$7,882 /mo (−$94,586/yr)
Monthly rental income
Monthly ownership cost
Coverage
40%
Net /mo
−$7,883
DSCR
0.46
Est. Annual Revenue
$25,901/yr
$364/night · 38% occupancy · $126/bedroom · $0.29/sqft
Net Monthly Cash Flow
−$10,584 /mo (−$127,005/yr)
Monthly STR income
Monthly ownership cost
Coverage
18%
Net /mo
−$10,583
DSCR
0.17
Best Download
8 Gbps
Best Upload
8 Gbps
Fiber Available
Yes
Providers
9
Available Providers
$843,000
+115% vs median
101 days
412
$14,900 – $31,000,000
$1
$595/monthly
Moderate
7.8
per 1,000
22.4
per 1,000
14.8
per 1,000
45.0
per 1,000
National rates use FBI UCR Index Crimes. Local rates use NIBRS which may include additional offense categories.
Select agents you’d like to hear from. They’ll be notified of your interest — your contact details stay private until you choose to respond.

Daryn Edmunds - High Road Properties

Devin Tanner - Utah Realtor

Salt Lake City Real Estate Broker Focused on Pricing, Positioning, and Results
Your inquiry goes to the listing agent.
Fast Response
Typically within 2 hours during business hours
Built with AI to help you find your perfect home
Powered by AI • Secured by Supabase • Trusted by Agents