643 400, Payson, UT 84651
4BD/—BA Residential in Payson, UT 84651. 2,108 sqft. Built 1995. Listed at $524,900. MLS #2159383.
4BD/—BA Residential in Payson, UT 84651. 2,108 sqft. Built 1995. Listed at $524,900. MLS #2159383.
Beautifully renovated home with fully finished basement * New flooring, paint, cabinets, granite countertops, lighting, fixtures, doors, trim, and finishes throughout * New roof * New garage door * Big master closet and lots of storage throughout including cold storage * Fully fenced front and back yard * Large shed/workshop with built-in shelving in the backyard along with covered carport * Quiet neighborhood with beautiful mountain views * Located in the Salem Hills High School boundary *
Property Type
Residential
Property Style
Single Family Residence
Architectural Style
Rambler/Ranch
Stories
2
Subdivision
LITTLE MOUNTAIN ESTATES
County
Utah
Zoning
Single-Family
Construction
Aluminum,Brick
Lot Size
0.21 sq ft
Above Grade Area
1,029 sq ft
Condition
Blt./Standing
MLS #
2159383
Property Type
Residential
Property Style
Single Family Residence
Architectural Style
Rambler/Ranch
Stories
2
Subdivision
LITTLE MOUNTAIN ESTATES
County
Utah
Zoning
Single-Family
Construction
Aluminum,Brick
Lot Size
0.21 sq ft
Above Grade Area
1,029 sq ft
Condition
Blt./Standing
MLS #
2159383
List Price
$524,900
Annual Taxes
$2,225
Home Warranty
No
List Price
$524,900
Annual Taxes
$2,225
Home Warranty
No
Heating
Forced Air,Gas: Central
Cooling
Central Air
Roof
Asphalt
Flooring
Carpet
Basement
Full
Materials
Aluminum,Brick
Appliances
Microwave
Patio & Porch
Porch: Open,Patio: Open
Water Source
Culinary,Irrigation: Pressure
Sewer
Sewer: Connected,Sewer: Public
View
Mountain(s)
Heating
Forced Air,Gas: Central
Cooling
Central Air
Roof
Asphalt
Flooring
Carpet
Basement
Full
Materials
Aluminum,Brick
Appliances
Microwave
Patio & Porch
Porch: Open,Patio: Open
Water Source
Culinary,Irrigation: Pressure
Sewer
Sewer: Connected,Sewer: Public
View
Mountain(s)
Garage Spaces
2
Covered Spaces
2
Total Parking
8
Garage Spaces
2
Covered Spaces
2
Total Parking
8
Classification
Standard
Deal Score
45/100
vs Market Median
20% above
Area Growth (YoY)
4.1%
Deal Score Breakdown
45/100
4.1% year-over-year ZHVI growth in this area
Priced 20% above the per-subtype city median
LT net cashflow -$1,190/mo (-34.0% return on ownership cost) · STR net cashflow -$1,678/mo (-47.9% 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
Not enough comparable listings
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
$2,626/mo
Range: $1,192 – $4,061
Net Monthly Cash Flow
−$1,190 /mo (−$14,279/yr)
Monthly rental income
Monthly ownership cost
Coverage
75%
Net /mo
−$1,190
DSCR
0.88
Est. Annual Revenue
$31,254/yr
$284/night · 41% occupancy · $113/bedroom · $0.17/sqft
Net Monthly Cash Flow
−$1,677 /mo (−$20,129/yr)
Monthly STR income
Monthly ownership cost
Coverage
74%
Net /mo
−$1,678
DSCR
0.70
Best Download
10 Gbps
Best Upload
10 Gbps
Fiber Available
Yes
Providers
14
Available Providers
$483,000
+9% vs median
68 days
98
$259,500 – $4,500,000
$2,225
Low Crime
5.7
per 1,000
13.8
per 1,000
10.9
per 1,000
30.5
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.

Salt Lake City Real Estate Broker Focused on Pricing, Positioning, and Results

Daryn Edmunds - High Road Properties
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