1032 WYATT, Washington, UT 84780
4BD/—BA Residential in Washington, UT 84780. 3,704 sqft. Built 2025. Listed at $999,000. MLS #2124672.
4BD/—BA Residential in Washington, UT 84780. 3,704 sqft. Built 2025. Listed at $999,000. MLS #2124672.
$999,000
Brand-new modern 2-story by Next Level Homes on an elevated lot with red rock views. 3,700+ sq ft, RV garage, main-floor guest suite, big great room + butler's pantry. Upstairs primary w/ sitting area, loft w/ kitchenette plumbing, and view deck.
Property Type
Residential
Property Style
Single Family Residence
Architectural Style
Stories: 2
Stories
2
Subdivision
FRONTIER
County
Washington
Zoning
Single-Family
Construction
Stone,Stucco
Lot Size
0.3 sq ft
Above Grade Area
3,704 sq ft
Condition
Blt./Standing
MLS #
2124672
Property Type
Residential
Property Style
Single Family Residence
Architectural Style
Stories: 2
Stories
2
Subdivision
FRONTIER
County
Washington
Zoning
Single-Family
Construction
Stone,Stucco
Lot Size
0.3 sq ft
Above Grade Area
3,704 sq ft
Condition
Blt./Standing
MLS #
2124672
List Price
$999,000
Annual Taxes
$1
Home Warranty
Yes
List Price
$999,000
Annual Taxes
$1
Home Warranty
Yes
Heating
Forced Air,Gas: Central
Cooling
Central Air
Roof
Tile,Membrane
Flooring
Carpet,Tile
Basement
Slab
Materials
Stone,Stucco
Appliances
Ceiling Fan,Microwave,Range Hood
Laundry
Electric Dryer Hookup
Patio & Porch
Patio: Open
Sewer
Sewer: Connected
View
Mountain(s),View: Red Rock
Heating
Forced Air,Gas: Central
Cooling
Central Air
Roof
Tile,Membrane
Flooring
Carpet,Tile
Basement
Slab
Materials
Stone,Stucco
Appliances
Ceiling Fan,Microwave,Range Hood
Laundry
Electric Dryer Hookup
Patio & Porch
Patio: Open
Sewer
Sewer: Connected
View
Mountain(s),View: Red Rock
Garage Spaces
4
Covered Spaces
4
Total Parking
4
Garage Spaces
4
Covered Spaces
4
Total Parking
4
Classification
Standard
Deal Score
10/100
vs Similar Homes
33% above
vs Market Median
10% above
Area Growth (YoY)
-1.9%
Deal Score Breakdown
10/100
LT net cashflow -$871/mo (-13.6% return on ownership cost) · STR net cashflow -$4,347/mo (-68.0% return). Uses the better of LT or STR against total monthly ownership cost (P&I, tax, insurance, HOA, maintenance).
Priced 33% above the median of similar listings
Priced 10% above the per-subtype city median
-1.9% year-over-year ZHVI growth in this area
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
$6,276/mo
Range: $5,093 – $7,459
Net Monthly Cash Flow
−$871 /mo (−$10,453/yr)
Monthly rental income
Monthly ownership cost
Coverage
98%
Net /mo
−$871
DSCR
1.09
Est. Annual Revenue
$35,097/yr
$166/night · 31% occupancy · $99/bedroom · $0.13/sqft
Net Monthly Cash Flow
−$4,345 /mo (−$52,144/yr)
Monthly STR income
Monthly ownership cost
Coverage
46%
Net /mo
−$4,347
DSCR
0.40
Best Download
2 Gbps
Best Upload
1 Gbps
Fiber Available
Yes
Providers
9
Available Providers
$525,000
+90% vs median
69 days
283
$105,000 – $6,500,000
$1
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