455 BELMONT, Provo, UT 84606
3BD/—BA Residential in Provo, UT 84606. 1,224 sqft. Built 1999. Listed at $409,000. MLS #2174600.
3BD/—BA Residential in Provo, UT 84606. 1,224 sqft. Built 1999. Listed at $409,000. MLS #2174600.
Excellent investment opportunity at Belmont Condos in Provo! This top-floor, 3-bedroom, 2-bath condo is BYU-approved contracted housing for women and offers a desirable combination of location, amenities, and rental potential. Two contracts are already signed for the 20262027 season at $725 and $620 per month, with the third room currently available at $645 per month. The condo features 9-foot ceilings, a spacious refrigerator, in-unit washer, additional storage, and a covered deck. Residents enjoy access to community amenities including a clubhouse, swimming pool, fitness center, and more. Conveniently located near BYU, with a UVX station nearby providing easy access to campus, as well as close proximity to Splash Summit, Peaks Ice Arena, shopping, dining, recreation, and downtown Provo. A great opportunity for investors looking for student housing in a convenient Provo location. Buyer to verify BYU-approved contracted housing status, rental information, and all information deemed material. Square footage figures are provided as a courtesy estimate only and were obtained from county records. Buyer is advised to obtain an independent measurement.
Property Type
Residential
Property Style
Condominium
Architectural Style
Condo; Top Level
Stories
1
Subdivision
BELMONT
County
Utah
Zoning
Single-Family
Construction
Asphalt,Brick,Stucco
Lot Size
0.03 sq ft
Above Grade Area
1,224 sq ft
Condition
Blt./Standing
MLS #
2174600
Property Type
Residential
Property Style
Condominium
Architectural Style
Condo; Top Level
Stories
1
Subdivision
BELMONT
County
Utah
Zoning
Single-Family
Construction
Asphalt,Brick,Stucco
Lot Size
0.03 sq ft
Above Grade Area
1,224 sq ft
Condition
Blt./Standing
MLS #
2174600
List Price
$409,000
HOA Fees
$235 / Monthly
Annual Taxes
$1,970
Home Warranty
No
List Price
$409,000
HOA Fees
$235 / Monthly
Annual Taxes
$1,970
Home Warranty
No
Heating
Forced Air,Gas: Central
Cooling
Central Air
Roof
Asphalt
Flooring
Carpet
Basement
None
Materials
Asphalt,Brick,Stucco
Appliances
Ceiling Fan,Dryer,Microwave,Range Hood,Refrigerator,Washer
Laundry
Electric Dryer Hookup
Water Source
Culinary
Sewer
Sewer: Connected,Sewer: Public
View
Mountain(s)
Heating
Forced Air,Gas: Central
Cooling
Central Air
Roof
Asphalt
Flooring
Carpet
Basement
None
Materials
Asphalt,Brick,Stucco
Appliances
Ceiling Fan,Dryer,Microwave,Range Hood,Refrigerator,Washer
Laundry
Electric Dryer Hookup
Water Source
Culinary
Sewer
Sewer: Connected,Sewer: Public
View
Mountain(s)
Covered Spaces
1
Total Parking
2
Covered Spaces
1
Total Parking
2
Classification
Standard
Deal Score
25/100
vs Similar Homes
14% above
vs Market Median
21% above
Area Growth (YoY)
2.1%
Deal Score Breakdown
25/100
2.1% year-over-year ZHVI growth in this area
Priced 14% above the median of similar listings
Priced 21% above the per-subtype city median
LT net cashflow -$1,226/mo (-40.2% return on ownership cost) · STR net cashflow -$1,903/mo (-62.5% 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
$2,070/mo
Range: $1,187 – $2,953
Net Monthly Cash Flow
−$1,225 /mo (−$14,702/yr)
Monthly rental income
Monthly ownership cost
Coverage
68%
Net /mo
−$1,226
DSCR
0.87
Est. Annual Revenue
$19,615/yr
$285/night · 43% occupancy · $114/bedroom · $0.17/sqft
Net Monthly Cash Flow
−$1,904 /mo (−$22,843/yr)
Monthly STR income
Monthly ownership cost
Coverage
54%
Net /mo
−$1,903
DSCR
0.54
Best Download
8 Gbps
Best Upload
8 Gbps
Fiber Available
Yes
Providers
11
Available Providers
$480,000
-15% vs median
45 days
255
$190,999 – $38,000,000
$1,970
$235/monthly
Moderate
7.5
per 1,000
22.4
per 1,000
12.2
per 1,000
42.1
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

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