12123 W Bell Rd UNIT 359SurpriseAZ85378
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 359, Surprise, AZ, 85378 earns $191/mo cash flow from $1,272/mo rent with a $746/mo payment. Total monthly income totals $1,272/mo, and annual cash flow totals $2,292/yr on $50,554 capital. ROI tracks 24.44% on current figures, and rental yield reads 10.01% at a $152,500 purchase. Equity gained on principal adds $984/yr, and 5% annual appreciation supports $42,133 over five years. Five-year ROI reaches 128.34% and total cumulative return in cash sums $64,883. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $1,272/mo property income instead of your personal income.
Apartment
Built in 1987
658 sqft lot
$N/A/sqft
$180 monthly 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
Listed by: Rene Torres • My Home Group Real Estate
Mls Name: ARMLS
Mls Provider:
Mls ID: #6833790
Disclaimer: All information should be verified by the recipient and none is guaranteed as accurate by ARMLS Listing Information presented by local MLS brokerage: Zillow, Inc., Designated REALTOR- Chris Long - (480) 907-1010