812 255, Willard, UT 84340
4BD/—BA Residential in Willard, UT 84340. 3,051 sqft. Built 2026. Listed at $511,990. MLS #2156574.
4BD/—BA Residential in Willard, UT 84340. 3,051 sqft. Built 2026. Listed at $511,990. MLS #2156574.
CONTRACT ON THIS HOME TODAY!|Discover this handsome Whitman home. Included features: a welcoming porch; a versatile flex room, an open dining area, a spacious great room, a well-appointed kitchen offering a walk-in pantry and a center island, a convenient laundry, a lavish primary suite showcasing a generous walk-in closet and a private bath, an airy loft, an unfinished basement and a 2-car garage. This could be your dream home! Schedule a tour today!
Property Type
Residential
Property Style
Single Family Residence
Architectural Style
Stories: 2
Stories
3
Subdivision
DEER RUN
County
Box Elder
Zoning
Single-Family
Construction
Stone,Stucco,Cement Siding
Lot Size
0.06 sq ft
Above Grade Area
2,100 sq ft
MLS #
2156574
Property Type
Residential
Property Style
Single Family Residence
Architectural Style
Stories: 2
Stories
3
Subdivision
DEER RUN
County
Box Elder
Zoning
Single-Family
Construction
Stone,Stucco,Cement Siding
Lot Size
0.06 sq ft
Above Grade Area
2,100 sq ft
MLS #
2156574
List Price
$511,990
HOA Fees
$60 / Monthly
Annual Taxes
$2,000
Home Warranty
Yes
List Price
$511,990
HOA Fees
$60 / Monthly
Annual Taxes
$2,000
Home Warranty
Yes
Heating
Forced Air,Gas: Central,>= 95% efficiency
Cooling
Central Air
Roof
Asphalt
Flooring
Carpet,Vinyl
Basement
Full
Materials
Stone,Stucco,Cement Siding
Appliances
Microwave
Laundry
Electric Dryer Hookup
Water Source
Culinary
Sewer
Sewer: Connected,Sewer: Public
View
Lake,Mountain(s)
Heating
Forced Air,Gas: Central,>= 95% efficiency
Cooling
Central Air
Roof
Asphalt
Flooring
Carpet,Vinyl
Basement
Full
Materials
Stone,Stucco,Cement Siding
Appliances
Microwave
Laundry
Electric Dryer Hookup
Water Source
Culinary
Sewer
Sewer: Connected,Sewer: Public
View
Lake,Mountain(s)
Garage Spaces
2
Covered Spaces
2
Total Parking
6
Garage Spaces
2
Covered Spaces
2
Total Parking
6
Why this is a deal
Classification
Strong Cash FlowDeal Score
75/100
vs Similar Homes
1% above
vs Market Median
2% below
Area Growth (YoY)
7.1%
Deal Score Breakdown
75/100 · 2 qualifying signals
7.1% year-over-year ZHVI growth in this area
LT net cashflow +$341/mo (+9.9% return on ownership cost) · STR net cashflow -$1,469/mo (-42.4% return). Uses the better of LT or STR against total monthly ownership cost (P&I, tax, insurance, HOA, maintenance).
Priced 2% below the per-subtype city median
Priced 1% above the median of similar listings
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.
Why this classification
Monthly Rent
$4,320/mo
Range: $1,497 – $7,143
Net Monthly Cash Flow
+$341 /mo (+$4,097/yr)
Monthly rental income
Monthly ownership cost
Coverage
125%
Net /mo
+$341
DSCR
1.49
Est. Annual Revenue
$34,150/yr
$161/night · 55% occupancy · $64/bedroom · $0.11/sqft
Net Monthly Cash Flow
−$1,469 /mo (−$17,625/yr)
Monthly STR income
Monthly ownership cost
Coverage
82%
Net /mo
−$1,469
DSCR
0.78
Best Download
2 Gbps
Best Upload
250 Mbps
Fiber Available
No
Providers
7
Available Providers
$519,007
-1% vs median
80 days
16
$305,000 – $899,900
$2,000
$60/monthly
Low Crime
12.6
per 1,000
13.0
per 1,000
8.8
per 1,000
34.3
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
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