867 BEEK, Heber City, UT 84032
4BD/—BA Residential in Heber City, UT 84032. 2,638 sqft. Built 2027. Listed at $2,565,000. MLS #2162280.
4BD/—BA Residential in Heber City, UT 84032. 2,638 sqft. Built 2027. Listed at $2,565,000. MLS #2162280.
Location, View, Contemporary design! This is the Birch floor plan at Mayflower Lakeside which is located between Deer Valley's East Village and the Jordanelle Reservoir. This new development is 6-years in the making with beautiful contemporary design and finishes and is a part of the MIDA overlay. At build out there will be 200 townhomes. All have main floor primary bedrooms, Viking appliances, solid surface countertops, hardwood floors, 'floating' staircase, 2 car garages and much more. Completion of this townhome is expected approximately by the Winter 2026/27. Model open daily from 12-5PM. Please come to the model at 1013 Eland Circle for tour/access.
Property Type
Residential
Property Style
Townhouse
Architectural Style
Townhouse; Row-end
Stories
2
Subdivision
MAYFLOWER LAKESIDE
County
Wasatch
Zoning
Multi-Family
Construction
Composition,Stone
Lot Size
0.04 sq ft
Above Grade Area
2,638 sq ft
MLS #
2162280
Property Type
Residential
Property Style
Townhouse
Architectural Style
Townhouse; Row-end
Stories
2
Subdivision
MAYFLOWER LAKESIDE
County
Wasatch
Zoning
Multi-Family
Construction
Composition,Stone
Lot Size
0.04 sq ft
Above Grade Area
2,638 sq ft
MLS #
2162280
List Price
$2,565,000
HOA Fees
$520 / Monthly
Annual Taxes
$3,212
Home Warranty
No
List Price
$2,565,000
HOA Fees
$520 / Monthly
Annual Taxes
$3,212
Home Warranty
No
Heating
Forced Air,Gas: Central
Cooling
Central Air
Roof
Asphalt
Flooring
Carpet,Hardwood,Tile
Basement
None
Materials
Composition,Stone
Patio & Porch
Covered,Patio: Open
Water Source
Culinary
Sewer
Sewer: Connected,Sewer: Public
View
Lake,Mountain(s)
Heating
Forced Air,Gas: Central
Cooling
Central Air
Roof
Asphalt
Flooring
Carpet,Hardwood,Tile
Basement
None
Materials
Composition,Stone
Patio & Porch
Covered,Patio: Open
Water Source
Culinary
Sewer
Sewer: Connected,Sewer: Public
View
Lake,Mountain(s)
Garage Spaces
2
Covered Spaces
2
Total Parking
2
Garage Spaces
2
Covered Spaces
2
Total Parking
2
Classification
Standard
Deal Score
30/100
vs Similar Homes
4% above
vs Market Median
29% above
Area Growth (YoY)
0.2%
Deal Score Breakdown
30/100
Priced 4% above the median of similar listings
Priced 29% above the per-subtype city median
0.2% year-over-year ZHVI growth in this area
LT net cashflow -$12,803/mo (-74.4% return on ownership cost) · STR net cashflow -$16,011/mo (-93.1% 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
$5,002/mo
Range: $3,316 – $6,688
Net Monthly Cash Flow
−$12,803 /mo (−$153,632/yr)
Monthly rental income
Monthly ownership cost
Coverage
29%
Net /mo
−$12,803
DSCR
0.34
Est. Annual Revenue
$20,456/yr
$377/night · 31% occupancy · $123/bedroom · $0.29/sqft
Net Monthly Cash Flow
−$16,011 /mo (−$192,132/yr)
Monthly STR income
Monthly ownership cost
Coverage
10%
Net /mo
−$16,011
DSCR
0.09
Best Download
280 Mbps
Best Upload
30 Mbps
Fiber Available
No
Providers
3
Available Providers
$843,000
+204% vs median
107 days
398
$14,900 – $24,000,000
$3,212
$520/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