792 255, Willard, UT 84340
4BD/—BA Residential in Willard, UT 84340. 3,622 sqft. Built 2026. Listed at $589,224. MLS #2166131.
4BD/—BA Residential in Willard, UT 84340. 3,622 sqft. Built 2026. Listed at $589,224. MLS #2166131.
CONTRACT ON THIS HOME TODAY AND QUALIFY FOR A RATE AS LOW AS 3.75% WITH NO COST TO THE BUYER. Restrictions Apply: Contact Us for More Information | The main floor of the beautiful Hemingway plan showcases a generous great room, an open dining area and an inspired kitchen boasting an island and a walk-in pantry. Upstairs, you'll find a versatile loft and four bedrooms, including a lavish primary suite showcasing a spacious walk-in closet and a private bath. Enjoy added convenience with a flex room off the entry, a central laundry and a main-floor powder room. You'll love the designer-curated finishes! Contact us today for more information or to schedule a tour!
Property Type
Residential
Property Style
Single Family Residence
Architectural Style
Stories: 2
Stories
3
Subdivision
DEER RUN
County
Box Elder
Zoning
Single-Family
Construction
Asphalt,Stone,Stucco,Cement Siding
Lot Size
0.06 sq ft
Above Grade Area
2,555 sq ft
Condition
Blt./Standing
MLS #
2166131
Property Type
Residential
Property Style
Single Family Residence
Architectural Style
Stories: 2
Stories
3
Subdivision
DEER RUN
County
Box Elder
Zoning
Single-Family
Construction
Asphalt,Stone,Stucco,Cement Siding
Lot Size
0.06 sq ft
Above Grade Area
2,555 sq ft
Condition
Blt./Standing
MLS #
2166131
List Price
$589,224
HOA Fees
$60 / Monthly
Annual Taxes
$1,800
Home Warranty
Yes
List Price
$589,224
HOA Fees
$60 / Monthly
Annual Taxes
$1,800
Home Warranty
Yes
Heating
Forced Air,>= 95% efficiency
Cooling
Central Air,Seer 16 or higher
Roof
Asphalt
Flooring
Carpet,Tile,Vinyl
Basement
Daylight,Full,Walk-Out Access
Materials
Asphalt,Stone,Stucco,Cement Siding
Appliances
Microwave
Laundry
Electric Dryer Hookup
Water Source
Culinary
Sewer
Sewer: Connected
View
Mountain(s)
Heating
Forced Air,>= 95% efficiency
Cooling
Central Air,Seer 16 or higher
Roof
Asphalt
Flooring
Carpet,Tile,Vinyl
Basement
Daylight,Full,Walk-Out Access
Materials
Asphalt,Stone,Stucco,Cement Siding
Appliances
Microwave
Laundry
Electric Dryer Hookup
Water Source
Culinary
Sewer
Sewer: Connected
View
Mountain(s)
Garage Spaces
2
Covered Spaces
2
Total Parking
2
Garage Spaces
2
Covered Spaces
2
Total Parking
2
Why this is a deal
Classification
Strong Cash FlowDeal Score
82/100
vs Similar Homes
8% below
vs Market Median
3% above
Area Growth (YoY)
7.0%
Deal Score Breakdown
82/100 · 3 qualifying signals
LT net cashflow +$563/mo (+14.2% return on ownership cost) · STR net cashflow -$1,716/mo (-43.4% return). Uses the better of LT or STR against total monthly ownership cost (P&I, tax, insurance, HOA, maintenance).
7.0% year-over-year ZHVI growth in this area
Priced 8% below the median of similar listings
Priced 3% above the per-subtype city median
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
$5,132/mo
Range: $1,971 – $8,294
Net Monthly Cash Flow
+$563 /mo (+$6,751/yr)
Monthly rental income
Monthly ownership cost
Coverage
130%
Net /mo
+$563
DSCR
1.53
Est. Annual Revenue
$38,360/yr
$160/night · 57% occupancy · $64/bedroom · $0.11/sqft
Net Monthly Cash Flow
−$1,717 /mo (−$20,601/yr)
Monthly STR income
Monthly ownership cost
Coverage
81%
Net /mo
−$1,716
DSCR
0.76
Best Download
1.2 Gbps
Best Upload
1 Gbps
Fiber Available
Yes
Providers
9
Available Providers
$534,990
+10% vs median
84 days
20
$398,300 – $1,300,000
$1,800
$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