2772 RED WILLOW, Heber City, UT 84032
2BD/—BA Residential in Heber City, UT 84032. 980 sqft. Built 1975. Listed at $529,000. MLS #2141225.
2BD/—BA Residential in Heber City, UT 84032. 980 sqft. Built 1975. Listed at $529,000. MLS #2141225.
SELLERS ARE HIGHLY MOTIVATED. ALL REASONABLE OFFERS TO BE CONSIDERED. Someone is going to miss out on this functional lot and amazing finishes at this new price! Thoughtfully updated from top to bottom, it features new appliances, furnace, plumbing, hot water heater, and a newer septic leach field for worry-free living. The open-concept design centers around a beautiful kitchen island and farmhouse sink, creating the perfect gathering space. With two stunning bathrooms- one showcasing a walk-in shower with a frameless glass surrounded--comfort and style are everywhere you look. Step outside to the wraparound deck and take in the eye candy everywhere! Access trails and outdoor living all around.
Property Type
Residential
Property Style
Single Family Residence
Architectural Style
Cabin
Stories
1
County
Wasatch
Zoning
Single-Family
Construction
Other
Lot Size
0.9 sq ft
Above Grade Area
980 sq ft
Condition
Blt./Standing
MLS #
2141225
Property Type
Residential
Property Style
Single Family Residence
Architectural Style
Cabin
Stories
1
County
Wasatch
Zoning
Single-Family
Construction
Other
Lot Size
0.9 sq ft
Above Grade Area
980 sq ft
Condition
Blt./Standing
MLS #
2141225
List Price
$529,000
Original Price
$565,000
HOA Fees
$1,895 / Annually
Annual Taxes
$1,930
Home Warranty
No
List Price
$529,000
Original Price
$565,000
HOA Fees
$1,895 / Annually
Annual Taxes
$1,930
Home Warranty
No
Heating
Forced Air,Gas: Stove,Wood
Cooling
Window Unit(s)
Roof
Metal,Pitched
Flooring
Tile
Basement
None
Materials
Other
Appliances
Ceiling Fan,Range Hood,Refrigerator
Laundry
Electric Dryer Hookup
Patio & Porch
Patio: Open
Sewer
Septic Tank
View
Mountain(s),Valley
Heating
Forced Air,Gas: Stove,Wood
Cooling
Window Unit(s)
Roof
Metal,Pitched
Flooring
Tile
Basement
None
Materials
Other
Appliances
Ceiling Fan,Range Hood,Refrigerator
Laundry
Electric Dryer Hookup
Patio & Porch
Patio: Open
Sewer
Septic Tank
View
Mountain(s),Valley
Covered Spaces
0
Total Parking
8
Covered Spaces
0
Total Parking
8
Why this is a deal
Classification
Standard
Deal Score
60/100
vs Similar Homes
0% below
vs Market Median
12% above
Price Reduced
6.4%
Area Growth (YoY)
0.5%
Deal Score Breakdown
60/100 · 1 qualifying signal
6% price reduction from original list — seller may be motivated
Priced 0% below the median of similar listings
Priced 12% above the per-subtype city median
0.5% year-over-year ZHVI growth in this area
LT net cashflow -$2,406/mo (-64.9% return on ownership cost) · STR net cashflow -$3,051/mo (-82.4% return). Uses the better of LT or STR against total monthly ownership cost (P&I, tax, insurance, HOA, maintenance).
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.
Why this classification
Monthly Rent
$1,476/mo
Range: $1,064 – $1,888
Net Monthly Cash Flow
−$2,406 /mo (−$28,867/yr)
Monthly rental income
Monthly ownership cost
Coverage
40%
Net /mo
−$2,406
DSCR
0.48
Est. Annual Revenue
$11,204/yr
$338/night · 29% occupancy · $113/bedroom · $0.22/sqft
Net Monthly Cash Flow
−$3,052 /mo (−$36,623/yr)
Monthly STR income
Monthly ownership cost
Coverage
25%
Net /mo
−$3,051
DSCR
0.24
Best Download
1 Gbps
Best Upload
1 Gbps
Fiber Available
Yes
Providers
5
Available Providers
$845,000
-37% vs median
108 days
395
$14,900 – $24,000,000
$1,930
$1,895/annually
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.

Devin Tanner - Utah Realtor
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