12123 W Bell Rd UNIT 219SurpriseAZ85378
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Investment Highlights
Investment property for sale in Surprise at 12123 W Bell Rd UNIT 219, Surprise, AZ, 85378 uses $48,068 cash to close to unlock $4,903/yr annual cash flow and $409/mo monthly cash flow. Total monthly income runs $1,266/mo, and a $710/mo payment keeps the spread at $409/mo. Purchase price stands at $145,000, and rental yield measures 10.48% with $1,266/mo rent. Return on cash invested shows 30.11% in year one, and 5% annual appreciation builds toward $40,061 over five years. Five-year ROI reaches 157.22% and total cumulative return in cash records $75,572. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $1,266/mo property income covering a $710/mo payment rather than investor’s personal income.
Condo
Built in 1986
639 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 85378, Surprise, AZ area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,249 (100%) |
| Owner Occupied HU | 2,502 (58.9%) |
| Renter Occupied HU | 1,203 (28.3%) |
| Vacant Housing Units | 544 (12.8%) |
| Median Home Value | $355,804 |
| Average Home Value | $452,513 |
Housing Distribution
Address Breakdown
Residential
3,823
Single Family
2,274
Multi-Family
1,549
Businesses
394
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices