CashFlowRE
Sign in Sign up
22815 N Arrellaga Dr 🏷️ Likely Rental
D Composite 40.34
Why this score? — see what drove the D grade

The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).

  • ARV discount +15.0/15.0
  • Cash flow +7.9/30.0
  • Rent growth +4.3/5.0
  • Schools +3.5/10.0
  • Livability +3.2/5.0
  • Condition / age +2.5/5.0
  • 1% rule +2.2/10.0
  • DSCR +1.9/10.0
  • Appreciation +0.0/10.0

$374,900

22815 N Arrellaga Dr · Sun City West, AZ 85375
2 bd · 3.0 ba · 1,612 sqft · SingleFamily public records · 178 Days on market
Built 2004 6,900 sqft lot $233/sqft · 22% below area Est $483k · 22% under $237/mo HOA · 9% of rent

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Situated within the highly regarded GATED active adult community of Corte Bella in Sun City West, this beautifully maintained Arcada model offers 1,612 sq ft of thoughtfully designed living space. With 2 bedrooms, 2 bathrooms, and a versatile den--ideal for a home office, craft room, or game room --this residence blends comfort, functionality, and style. Step inside to find fresh interior paint and stylish tile flooring (2025) that create a bright, modern ambiance throughout. The spacious great room flows seamlessly into the dining area, offering flexibility for entertaining or quiet evenings at home. The kitchen features abundant cabinetry, a breakfast bar, newer appliances and open sightlines, making it the heart of the home. Recent updates ensure peace of mind and efficiency: the HVAC system was replaced in 2024, providing reliable year-round comfort, while an affordable $141/month solar lease delivers impressive energy savings (receipts available). Outdoors, the enhancements truly shine with a newer irrigation system and a newly extended patio with elegant pavers sets the stage for gatherings, while two pergolas provide shade and architectural charm. The garage has epoxy flooring, custom cabinets, and a bonus niche area making it great for storage or outdoor toys. Corte Bella itself is a destination: a resort-style enclave with golf, tennis, pickleball, fitness facilities, interest groups, clubs, a full-service spa, and on-site dining all just a short stroll away. Living here means embracing an active, social, and fulfilling lifestyle surrounded by neighbors who share your passions. Don't miss the opportunity to experience the best of Sun City West living in this exceptional Arcada model at Corte Bella. Corte Bella delivers resort-style living with its semi-private golf club, two restaurants with bars, extensive social activities, heated pool, cutting-edge fitness center, and highly sought-after pickleball courts. With shopping, medical services, and banks just a golf-cart ride away, this prestigious community continues to shine as the West Valley's true gem.

Key facts

  • Elegant pavers
  • Block wall
  • Wrought iron fence

Tags

GATED ACTIVE ADULT COMMUNITYNEWER IRRIGATION SYSTEMNEWLY EXTENDED PATIOELEGANT PAVERSWROUGHT IRON FENCEBLOCK WALL

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏷️ Possibly a rental listed for sale. The $374,900 price doesn't fit this home's estimated sale value (~$483,407) and the remarks read like a rental — treat the cards below with caution.

What this means for you Summary

Snapshot

  • This is a 2-bed/3.0-bath single-family listed at $375k.

Deal economics

  • At list price, monthly cash flow is $-406 ($-5k/yr) — negative.
  • To cash-flow at today's rent, offer at most $303k (19.2% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $269k (28.2% below list).
  • Recommended offer: $269k (28.2% below list) — sets the bar for 1% rule.
  • Cap rate 5.0% vs local median 4.1% in Sun City West — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

Location & tenants

  • Location reads 63/100 on livability (#106 in AZ) — a middle-class / working-renter tenant base. Strengths: housing A+, crime B, cost of living B; Watch: health & safety D, amenities F, commute F.
  • Peoria Unified School District (4237) (suburban): math 36% / reading 42% proficiency, ranked #64 of 249 in AZ (top 26%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Zuni Hills Elementary School (math 36% / reading 44%, grade F, #394 of 1,109 statewide, top 36%, 880 students, 19% FRL); Liberty High School (math 36% / reading 37%, grade F, #88 of 381 statewide, top 24%, 2,603 students, 9% FRL) — zoned schools average 14% FRL vs 35% district-wide (21 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: Rents rising fast (+7.0%/yr); 124 active listings in the ZIP; 15 comparable units currently listed for rent nearby; rentals leasing fast (median 7d on market — plan ~1-2 weeks tenant-placement turnaround); 36,011 units permitted in Maricopa County in 2024 (12,801 in 5+ unit buildings).
  • At $2,692/mo this rent would consume 51% of the median local household income ($64k/yr) (locally 691% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $3k of loan paydown is wiped out by about $11k of value loss. Plan a longer hold.
  • Maricopa County population projected at +38% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 178 days — a 12% lower offer ($330k) is reasonable based on typical stale-listing flexibility.
  • 10 sale attempts since 21y ago; this cycle's ask has dropped $45k (11%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $230k; list at $375k implies a 63% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: extreme-heat days projected 7→18/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $269,204 (28.2% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 178 days. Have you received any prior offers? Is the seller open to a 28% concession, seller financing, or rate buy-down credit?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  7. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  8. What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
  9. What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
  10. How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

1% rule
0.72%
Cap rate
4.99%
Cash-on-cash
-4.65%
DSCR
0.79
GRM
11.6

CMA / ARV

ARV (median comp)
$483,407
List price
$374,900
Delta
-22.45%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
23013 N Giovota Dr 0.21mi 2/2.0 1,676 (+4%) 2mo $590,500 $352 78
23225 N Hank Raymond Dr 0.48mi 3/3.0 (+1) 1,625 (+1%) 2mo $540,000 $332 69
12752 W Junipero Dr 0.35mi 3/3.0 (+1) 1,618 (+0%) 11mo $454,900 $281 69
12805 W Junipero Dr 0.32mi 2/2.0 1,684 (+4%) 7mo $529,000 $314 67
12936 W Sola Dr 0.32mi 2/2.0 1,684 (+4%) 14mo $435,000 $258 62
12958 W Rincon Dr 0.31mi 2/2.0 1,837 (+14%) 1mo $445,000 $242 57
22416 N Arrellaga Dr 0.20mi 2/2.0 1,837 (+14%) 10mo $580,000 $316 55
22236 N Arrellaga Dr 0.32mi 2/2.0 1,378 (-14%) 9mo $355,000 $258 49
12738 W Nogales Dr 0.30mi 2/2.0 1,837 (+14%) 12mo $487,400 $265 49
13126 W Junipero Dr 0.57mi 2/2.0 1,378 (-14%) 1mo $362,000 $263 45
13142 W Nogales Dr 0.57mi 3/3.0 (+1) 1,837 (+14%) 1mo $480,000 $261 44
13157 W Nogales Dr 0.59mi 2/2.0 1,837 (+14%) 3mo $475,000 $259 42

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

-3.0% appreciation · 7.03% rent growth · sell at horizon

5-year hold
IRR
-19.9%
Equity multiple
0.28×
Total profit
$-75,272
Equity at exit
$55,899
10-year hold
IRR
-6.1%
Equity multiple
0.54×
Total profit
$-48,207
Equity at exit
$32,415

Cash invested: $104,972 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
87 Strongly Landlord-Friendly
State Arizona
87 Strongly Landlord-Friendly · R+3
County
— inherits STATE
City
— inherits STATE
5-day pay-or-quit; AZ courts known for speed; no state rent control; cities preempted by state law.

ZIP-level market 85375

Rents YoY
7.0%
Active inventory
124
Price-to-rent
11.6×

Monthly cashflow live

Estimated rent
$2,692 high interval (Pro) →
Mortgage (P&I)
$1,966
Tax from tax record
$174 /mo · $2,087/yr
Insurance
$156
HOA
$237
Vacancy / Maint / Mgmt
$565
Net cashflow
$-406

Break-even live

Break-even rent $3,206
Max offer price $303,104
Occupancy floor

Sensitivity live

Price -10% $-194 -5% $-300 +0% $-406 +5% $-513 +10% $-619
Rent -10% $-619 -5% $-513 +0% $-406 +5% $-300 +10% $-194
Rate -1.0pp $-218 -0.5pp $-311 base $-406 +0.5pp $-504 +1.0pp $-602

UW: 25.0% down · 7.5% · 30yr · 1.5% tax · 5.0% vac · 8.0% maint · 8.0% mgmt

Financing live

Cash to close

Down payment
$93,725
Closing costs
$11,247
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Rent comps 15 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
12835 W Chapala Ct Sun City West, AZ 2.0 2.0 2095 $4,000 $1.91 26d 1 0.23mi
23134 N 126th Dr Sun City West, AZ 3.0 3.0 1878 $2,131 $1.13 7d 1 0.26mi
12944 W Quinto Dr Sun City West, AZ 3.0 2.0 2095 $3,200 $1.53 45d 1 0.33mi
12910 W Junipero Dr Sun City West, AZ 2.0 2.0 1636 $1,800 $1.10 14d 1 0.42mi
13428 W El Sueno Ct Sun City West, AZ 2.0 2.0 1812 $2,850 $1.57 0d 1 0.90mi
22816 N Las Positas Dr Sun City West, AZ 2.0 2.0 1351 $4,500 $3.33 0d 1 0.92mi
13452 W El Sueno Ct Sun City West, AZ 2.0 2.0 1378 $3,200 $2.32 0d 1 0.95mi
22212 N Cheyenne Dr Sun City West, AZ 2.0 2.0 1669 $3,500 $2.10 21d 1 1.07mi
11980 W Dos Rios Dr Sun City, AZ 3.0 2.0 1310 $1,850 $1.41 45d 1 1.09mi
11751 W Daley Ln Sun City, AZ 2.0 2.0 1712 $1,950 $1.14 7d 1 1.20mi
11751 W Daley Ln Sun City, AZ 2.0 2.0 1712 $1,950 $1.14 0d 1 1.20mi
13714 W Caballero Dr Sun City West, AZ 2.0 2.0 1794 $2,800 $1.56 0d 1 1.23mi
13758 W Sola Dr Sun City West, AZ 2.0 1.5 1351 $3,950 $2.92 0d 1 1.32mi
13755 W Nogales Dr Sun City West, AZ 2.0 1.5 1660 $4,500 $2.71 45d 1 1.33mi
13706 W Parada Dr Sun City West, AZ 3.0 2.0 2147 $3,600 $1.68 45d 1 1.34mi

HOA detail

Monthly dues
$237 · $2,844/yr
Likely covers
poolgymsecurity

Listing history 43 events

  1. 2026-06-09
    days on market $374,900 Active 178 DOM
  2. 2026-06-08
    days on market $374,900 Active 177 DOM
  3. 2026-06-07
    days on market $374,900 Active 176 DOM
  4. 2026-06-04
    days on market $374,900 Active 173 DOM
  5. 2026-06-03
    days on market $374,900 Active 172 DOM
  6. 2026-06-02
    days on market $374,900 Active 171 DOM
  7. 2026-06-01
    days on market $374,900 Active 170 DOM
  8. 2026-05-31
    days on market $374,900 Active 169 DOM
  9. 2026-04-21
    price $374,900 2103-char remark
    Show marketing remark (2103 chars)

    Situated within the highly regarded GATED active adult community of Corte Bella in Sun City West, this beautifully maintained Arcada model offers 1,612 sq ft of thoughtfully designed living space. With 2 bedrooms, 2 bathrooms, and a versatile den--ideal for a home office, craft room, or game room --this residence blends comfort, functionality, and style. Step inside to find fresh interior paint and stylish tile flooring (2025) that create a bright, modern ambiance throughout. The spacious great room flows seamlessly into the dining area, offering flexibility for entertaining or quiet evenings at home. The kitchen features abundant cabinetry, a breakfast bar, newer appliances and open sightlines, making it the heart of the home. Recent updates ensure peace of mind and efficiency: the HVAC system was replaced in 2024, providing reliable year-round comfort, while an affordable $141/month solar lease delivers impressive energy savings (receipts available). Outdoors, the enhancements truly shine with a newer irrigation system and a newly extended patio with elegant pavers sets the stage for gatherings, while two pergolas provide shade and architectural charm. The garage has epoxy flooring, custom cabinets, and a bonus niche area making it great for storage or outdoor toys. Corte Bella itself is a destination: a resort-style enclave with golf, tennis, pickleball, fitness facilities, interest groups, clubs, a full-service spa, and on-site dining all just a short stroll away. Living here means embracing an active, social, and fulfilling lifestyle surrounded by neighbors who share your passions. Don't miss the opportunity to experience the best of Sun City West living in this exceptional Arcada model at Corte Bella. Corte Bella delivers resort-style living with its semi-private golf club, two restaurants with bars, extensive social activities, heated pool, cutting-edge fitness center, and highly sought-after pickleball courts. With shopping, medical services, and banks just a golf-cart ride away, this prestigious community continues to shine as the West Valley's true gem.

  10. 2026-03-25
    price $399,000 2103-char remark
    Show marketing remark (2103 chars)

    Situated within the highly regarded GATED active adult community of Corte Bella in Sun City West, this beautifully maintained Arcada model offers 1,612 sq ft of thoughtfully designed living space. With 2 bedrooms, 2 bathrooms, and a versatile den--ideal for a home office, craft room, or game room --this residence blends comfort, functionality, and style. Step inside to find fresh interior paint and stylish tile flooring (2025) that create a bright, modern ambiance throughout. The spacious great room flows seamlessly into the dining area, offering flexibility for entertaining or quiet evenings at home. The kitchen features abundant cabinetry, a breakfast bar, newer appliances and open sightlines, making it the heart of the home. Recent updates ensure peace of mind and efficiency: the HVAC system was replaced in 2024, providing reliable year-round comfort, while an affordable $141/month solar lease delivers impressive energy savings (receipts available). Outdoors, the enhancements truly shine with a newer irrigation system and a newly extended patio with elegant pavers sets the stage for gatherings, while two pergolas provide shade and architectural charm. The garage has epoxy flooring, custom cabinets, and a bonus niche area making it great for storage or outdoor toys. Corte Bella itself is a destination: a resort-style enclave with golf, tennis, pickleball, fitness facilities, interest groups, clubs, a full-service spa, and on-site dining all just a short stroll away. Living here means embracing an active, social, and fulfilling lifestyle surrounded by neighbors who share your passions. Don't miss the opportunity to experience the best of Sun City West living in this exceptional Arcada model at Corte Bella. Corte Bella delivers resort-style living with its semi-private golf club, two restaurants with bars, extensive social activities, heated pool, cutting-edge fitness center, and highly sought-after pickleball courts. With shopping, medical services, and banks just a golf-cart ride away, this prestigious community continues to shine as the West Valley's true gem.

  11. 2026-03-20
    price $404,000 2103-char remark
    Show marketing remark (2103 chars)

    Situated within the highly regarded GATED active adult community of Corte Bella in Sun City West, this beautifully maintained Arcada model offers 1,612 sq ft of thoughtfully designed living space. With 2 bedrooms, 2 bathrooms, and a versatile den--ideal for a home office, craft room, or game room --this residence blends comfort, functionality, and style. Step inside to find fresh interior paint and stylish tile flooring (2025) that create a bright, modern ambiance throughout. The spacious great room flows seamlessly into the dining area, offering flexibility for entertaining or quiet evenings at home. The kitchen features abundant cabinetry, a breakfast bar, newer appliances and open sightlines, making it the heart of the home. Recent updates ensure peace of mind and efficiency: the HVAC system was replaced in 2024, providing reliable year-round comfort, while an affordable $141/month solar lease delivers impressive energy savings (receipts available). Outdoors, the enhancements truly shine with a newer irrigation system and a newly extended patio with elegant pavers sets the stage for gatherings, while two pergolas provide shade and architectural charm. The garage has epoxy flooring, custom cabinets, and a bonus niche area making it great for storage or outdoor toys. Corte Bella itself is a destination: a resort-style enclave with golf, tennis, pickleball, fitness facilities, interest groups, clubs, a full-service spa, and on-site dining all just a short stroll away. Living here means embracing an active, social, and fulfilling lifestyle surrounded by neighbors who share your passions. Don't miss the opportunity to experience the best of Sun City West living in this exceptional Arcada model at Corte Bella. Corte Bella delivers resort-style living with its semi-private golf club, two restaurants with bars, extensive social activities, heated pool, cutting-edge fitness center, and highly sought-after pickleball courts. With shopping, medical services, and banks just a golf-cart ride away, this prestigious community continues to shine as the West Valley's true gem.

  12. 2026-02-28
    price $406,000 2103-char remark
    Show marketing remark (2103 chars)

    Situated within the highly regarded GATED active adult community of Corte Bella in Sun City West, this beautifully maintained Arcada model offers 1,612 sq ft of thoughtfully designed living space. With 2 bedrooms, 2 bathrooms, and a versatile den--ideal for a home office, craft room, or game room --this residence blends comfort, functionality, and style. Step inside to find fresh interior paint and stylish tile flooring (2025) that create a bright, modern ambiance throughout. The spacious great room flows seamlessly into the dining area, offering flexibility for entertaining or quiet evenings at home. The kitchen features abundant cabinetry, a breakfast bar, newer appliances and open sightlines, making it the heart of the home. Recent updates ensure peace of mind and efficiency: the HVAC system was replaced in 2024, providing reliable year-round comfort, while an affordable $141/month solar lease delivers impressive energy savings (receipts available). Outdoors, the enhancements truly shine with a newer irrigation system and a newly extended patio with elegant pavers sets the stage for gatherings, while two pergolas provide shade and architectural charm. The garage has epoxy flooring, custom cabinets, and a bonus niche area making it great for storage or outdoor toys. Corte Bella itself is a destination: a resort-style enclave with golf, tennis, pickleball, fitness facilities, interest groups, clubs, a full-service spa, and on-site dining all just a short stroll away. Living here means embracing an active, social, and fulfilling lifestyle surrounded by neighbors who share your passions. Don't miss the opportunity to experience the best of Sun City West living in this exceptional Arcada model at Corte Bella. Corte Bella delivers resort-style living with its semi-private golf club, two restaurants with bars, extensive social activities, heated pool, cutting-edge fitness center, and highly sought-after pickleball courts. With shopping, medical services, and banks just a golf-cart ride away, this prestigious community continues to shine as the West Valley's true gem.

  13. 2026-02-20
    price $408,000 2103-char remark
    Show marketing remark (2103 chars)

    Situated within the highly regarded GATED active adult community of Corte Bella in Sun City West, this beautifully maintained Arcada model offers 1,612 sq ft of thoughtfully designed living space. With 2 bedrooms, 2 bathrooms, and a versatile den--ideal for a home office, craft room, or game room --this residence blends comfort, functionality, and style. Step inside to find fresh interior paint and stylish tile flooring (2025) that create a bright, modern ambiance throughout. The spacious great room flows seamlessly into the dining area, offering flexibility for entertaining or quiet evenings at home. The kitchen features abundant cabinetry, a breakfast bar, newer appliances and open sightlines, making it the heart of the home. Recent updates ensure peace of mind and efficiency: the HVAC system was replaced in 2024, providing reliable year-round comfort, while an affordable $141/month solar lease delivers impressive energy savings (receipts available). Outdoors, the enhancements truly shine with a newer irrigation system and a newly extended patio with elegant pavers sets the stage for gatherings, while two pergolas provide shade and architectural charm. The garage has epoxy flooring, custom cabinets, and a bonus niche area making it great for storage or outdoor toys. Corte Bella itself is a destination: a resort-style enclave with golf, tennis, pickleball, fitness facilities, interest groups, clubs, a full-service spa, and on-site dining all just a short stroll away. Living here means embracing an active, social, and fulfilling lifestyle surrounded by neighbors who share your passions. Don't miss the opportunity to experience the best of Sun City West living in this exceptional Arcada model at Corte Bella. Corte Bella delivers resort-style living with its semi-private golf club, two restaurants with bars, extensive social activities, heated pool, cutting-edge fitness center, and highly sought-after pickleball courts. With shopping, medical services, and banks just a golf-cart ride away, this prestigious community continues to shine as the West Valley's true gem.

  14. 2026-02-12
    price $410,000 2103-char remark
    Show marketing remark (2103 chars)

    Situated within the highly regarded GATED active adult community of Corte Bella in Sun City West, this beautifully maintained Arcada model offers 1,612 sq ft of thoughtfully designed living space. With 2 bedrooms, 2 bathrooms, and a versatile den--ideal for a home office, craft room, or game room --this residence blends comfort, functionality, and style. Step inside to find fresh interior paint and stylish tile flooring (2025) that create a bright, modern ambiance throughout. The spacious great room flows seamlessly into the dining area, offering flexibility for entertaining or quiet evenings at home. The kitchen features abundant cabinetry, a breakfast bar, newer appliances and open sightlines, making it the heart of the home. Recent updates ensure peace of mind and efficiency: the HVAC system was replaced in 2024, providing reliable year-round comfort, while an affordable $141/month solar lease delivers impressive energy savings (receipts available). Outdoors, the enhancements truly shine with a newer irrigation system and a newly extended patio with elegant pavers sets the stage for gatherings, while two pergolas provide shade and architectural charm. The garage has epoxy flooring, custom cabinets, and a bonus niche area making it great for storage or outdoor toys. Corte Bella itself is a destination: a resort-style enclave with golf, tennis, pickleball, fitness facilities, interest groups, clubs, a full-service spa, and on-site dining all just a short stroll away. Living here means embracing an active, social, and fulfilling lifestyle surrounded by neighbors who share your passions. Don't miss the opportunity to experience the best of Sun City West living in this exceptional Arcada model at Corte Bella. Corte Bella delivers resort-style living with its semi-private golf club, two restaurants with bars, extensive social activities, heated pool, cutting-edge fitness center, and highly sought-after pickleball courts. With shopping, medical services, and banks just a golf-cart ride away, this prestigious community continues to shine as the West Valley's true gem.

  15. 2026-01-30
    price $412,500 2103-char remark
    Show marketing remark (2103 chars)

    Situated within the highly regarded GATED active adult community of Corte Bella in Sun City West, this beautifully maintained Arcada model offers 1,612 sq ft of thoughtfully designed living space. With 2 bedrooms, 2 bathrooms, and a versatile den--ideal for a home office, craft room, or game room --this residence blends comfort, functionality, and style. Step inside to find fresh interior paint and stylish tile flooring (2025) that create a bright, modern ambiance throughout. The spacious great room flows seamlessly into the dining area, offering flexibility for entertaining or quiet evenings at home. The kitchen features abundant cabinetry, a breakfast bar, newer appliances and open sightlines, making it the heart of the home. Recent updates ensure peace of mind and efficiency: the HVAC system was replaced in 2024, providing reliable year-round comfort, while an affordable $141/month solar lease delivers impressive energy savings (receipts available). Outdoors, the enhancements truly shine with a newer irrigation system and a newly extended patio with elegant pavers sets the stage for gatherings, while two pergolas provide shade and architectural charm. The garage has epoxy flooring, custom cabinets, and a bonus niche area making it great for storage or outdoor toys. Corte Bella itself is a destination: a resort-style enclave with golf, tennis, pickleball, fitness facilities, interest groups, clubs, a full-service spa, and on-site dining all just a short stroll away. Living here means embracing an active, social, and fulfilling lifestyle surrounded by neighbors who share your passions. Don't miss the opportunity to experience the best of Sun City West living in this exceptional Arcada model at Corte Bella. Corte Bella delivers resort-style living with its semi-private golf club, two restaurants with bars, extensive social activities, heated pool, cutting-edge fitness center, and highly sought-after pickleball courts. With shopping, medical services, and banks just a golf-cart ride away, this prestigious community continues to shine as the West Valley's true gem.

  16. 2025-12-13
    listed $420,000 Active 2103-char remark
    Show marketing remark (2103 chars)

    Situated within the highly regarded GATED active adult community of Corte Bella in Sun City West, this beautifully maintained Arcada model offers 1,612 sq ft of thoughtfully designed living space. With 2 bedrooms, 2 bathrooms, and a versatile den--ideal for a home office, craft room, or game room --this residence blends comfort, functionality, and style. Step inside to find fresh interior paint and stylish tile flooring (2025) that create a bright, modern ambiance throughout. The spacious great room flows seamlessly into the dining area, offering flexibility for entertaining or quiet evenings at home. The kitchen features abundant cabinetry, a breakfast bar, newer appliances and open sightlines, making it the heart of the home. Recent updates ensure peace of mind and efficiency: the HVAC system was replaced in 2024, providing reliable year-round comfort, while an affordable $141/month solar lease delivers impressive energy savings (receipts available). Outdoors, the enhancements truly shine with a newer irrigation system and a newly extended patio with elegant pavers sets the stage for gatherings, while two pergolas provide shade and architectural charm. The garage has epoxy flooring, custom cabinets, and a bonus niche area making it great for storage or outdoor toys. Corte Bella itself is a destination: a resort-style enclave with golf, tennis, pickleball, fitness facilities, interest groups, clubs, a full-service spa, and on-site dining all just a short stroll away. Living here means embracing an active, social, and fulfilling lifestyle surrounded by neighbors who share your passions. Don't miss the opportunity to experience the best of Sun City West living in this exceptional Arcada model at Corte Bella. Corte Bella delivers resort-style living with its semi-private golf club, two restaurants with bars, extensive social activities, heated pool, cutting-edge fitness center, and highly sought-after pickleball courts. With shopping, medical services, and banks just a golf-cart ride away, this prestigious community continues to shine as the West Valley's true gem.

  17. 2025-11-24
    historical
  18. 2025-11-10
    price $420,000
  19. 2025-09-29
    price $442,500
  20. 2025-04-18
    listed $450,000 Active
  21. 2025-03-03
    historical
  22. 2025-02-12
    price $400,000
  23. 2024-11-11
    price $445,000
  24. 2024-09-21
    listed $450,000 Active
  25. 2018-07-10
    soldstatus $230,000 Closed
  26. 2018-07-10
    soldstatus $230,000
  27. 2018-05-30
    historical Under Contract Accepting Backups
  28. 2018-05-02
    price $239,400
  29. 2018-03-13
    price $239,900
  30. 2018-02-19
    listed $245,000 Active
  31. 2018-01-31
    historical
  32. 2017-12-11
    listed $245,000 Active
  33. 2017-12-02
    price $245,000
  34. 2017-10-29
    listed $255,000 Active
  35. 2016-05-31
    historical
  36. 2016-03-04
    listed $259,000 Active
  37. 2009-11-16
    historical
  38. 2009-07-06
    listed $219,900
  39. 2006-10-23
    historical
  40. 2006-07-28
    listed $285,000
  41. 2006-04-13
    soldstatus $285,000
  42. 2005-10-24
    historical
  43. 2005-10-14
    listed $285,000

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Tax reassessment forecast AZ · Resets to sale price

Current annual tax
$2,087 · $174/mo
Projected year-2 tax
$2,474 · $206/mo
Expected delta
+$387/yr (+$32/mo · 18.6%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (shaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥114°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 1 by 30 yrs out

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$32,304
− Mortgage interest
−$21,000
− Property taxes
−$2,087
− Insurance
−$1,874
− Repairs & maintenance
−$2,584
− Management
−$2,584
− HOA
−$2,844
− Depreciation
−$10,906
Taxable loss
−$11,576
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,778
After-tax cash flow
$-2,099/yr

For passive investors: Depreciation is non-cash, so a rental often shows a tax loss while cash-flowing — sheltering income. Rental losses are passive: they offset passive income freely, and up to $25,000/yr can offset ordinary (W-2) income if you actively participate and your MAGI is under $100k (phasing out to $0 by $150k); unused losses carry forward. On sale, claimed depreciation is recaptured at up to 25%, and gains may owe capital-gains tax (a 1031 exchange can defer both). Figures are a year-1 estimate at your 24.0% rate — not tax advice; consult a CPA.

Schools (NCES district)

District
Peoria Unified School District (4237)
NCES district ID
0406250
Math proficiency
36% ▼ -14.00%
Reading proficiency
42% ▼ -8.00%
Median HH income
$60,171
Composite
34.62/100
National rank
#5152
State rank
#64 of 249 in AZ

Livability — Sun City West

Score
63/100
State rank
#106
US rank
#14878

Category grades

Amenities F Commute F Cost of living B Crime B Employment B- Housing A+ Health & safety D User ratings C-

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Sun City West, AZ
County
Maricopa County · 4,537,380 people
City population
27,680
Metro
Phoenix-Mesa-Chandler, AZ
Population (ZIP)
27,680
Household income
$63,928
Rent vs Own
11.9% rent · 88.1% own
Severe rent burden
691.0

Population outlook (Maricopa County) Hauer SSP2

Today (2025)
4,979,203 people
By 2030
5,378,229 · +8.0%
By 2040
6,156,598 · +23.6%
By 2050
6,872,376 · +38.0%
By 2075
8,401,270 · +68.7%
By 2100
9,247,439 · +85.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (94%)
Race & ethnicity
White 94% Two or more races 2% Hispanic / Latino 1% Asian 1%
Common ancestry
Romanian 5% Portuguese 5% Lithuanian 4%
Foreign-born
4% · Canada
Languages at home
96% English-only · Spanish 2% Russian/Polish/Slavic 1%

Political lean MEDSL · Maricopa

2024 margin
Toss-up / Even · D 47.7% · R 51.2% · Other 1.1%
2008→2024 swing
+7.1pp toward D · 2008: -10.6pp · 2024: -3.5pp
All cycles
2024: R+3.5 2020: D+2.2 2016: R+3.5 2012: R+12.0 2008: R+10.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -140.20%
Current HPI
239.3422
Rent YoY
▲ 7.03%
Metro
Phoenix-Mesa-Chandler, AZ
State GDP YoY
▲ 4.54%
F500 in state
20

Industry mix (Fortune 500 HQ in AZ)

Industry F500 HQs Revenue

Price history

+31.5% since first listed
35 events — show timeline
  • 2026-04-21 Price Changed $374,900 ARMLS
  • 2026-03-25 Price Changed $399,000 ARMLS
  • 2026-03-20 Price Changed $404,000 ARMLS
  • 2026-02-28 Price Changed $406,000 ARMLS
  • 2026-02-20 Price Changed $408,000 ARMLS
  • 2026-02-12 Price Changed $410,000 ARMLS
  • 2026-01-30 Price Changed $412,500 ARMLS
  • 2025-12-13 Listed $420,000 ARMLS
  • 2025-11-24 Listing Removed ARMLS
  • 2025-11-10 Price Changed $420,000 ARMLS
  • 2025-09-29 Price Changed $442,500 ARMLS
  • 2025-04-18 Listed $450,000 ARMLS
  • 2025-03-03 Listing Removed ARMLS
  • 2025-02-12 Price Changed $400,000 ARMLS
  • 2024-11-11 Price Changed $445,000 ARMLS
  • 2024-09-21 Listed $450,000 ARMLS
  • 2018-07-10 Sold (Public Records) $230,000 Public Records
  • 2018-07-10 Sold (MLS) $230,000 ARMLS
  • 2018-05-30 Contingent ARMLS
  • 2018-05-02 Price Changed $239,400 ARMLS
  • 2018-03-13 Price Changed $239,900 ARMLS
  • 2018-02-19 Listed $245,000 ARMLS
  • 2018-01-31 Listing Removed ARMLS
  • 2017-12-11 Listed $245,000 ARMLS
  • 2017-12-02 Price Changed $245,000 ARMLS
  • 2017-10-29 Listed $255,000 ARMLS
  • 2016-05-31 Listing Removed ARMLS
  • 2016-03-04 Listed $259,000 ARMLS
  • 2009-11-16 Listing Removed ARMLS
  • 2009-07-06 Listed $219,900 ARMLS
  • 2006-10-23 Listing Removed ARMLS
  • 2006-07-28 Listed $285,000 ARMLS
  • 2006-04-13 Sold (MLS) $285,000 ARMLS
  • 2005-10-24 Listing Removed ARMLS
  • 2005-10-14 Listed $285,000 ARMLS

Property tax history

+1.0%/yr

Latest (2025): $2,087 · +7.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…