CashFlowRE
Sign in Sign up
14950 W Mountain View Blvd #6206
C Composite 55.55
Why this score? — see what drove the C 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).

  • Cash flow +15.8/30.0
  • ARV discount +15.0/15.0
  • 1% rule +7.8/10.0
  • DSCR +4.9/10.0
  • Livability +3.7/5.0
  • Schools +3.3/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$150,000

14950 W Mountain View Blvd #6206 · Surprise, AZ 85374
1 bd · 1.0 ba · 832 sqft · Condo public records · 288 Days on market
Built 1998 $180/sqft · 36% below area Est $235k · 36% under $517/mo HOA · 27% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to this beautiful, updated, and move-in ready condo at LaSolana. This unit is conveniently located near the elevator, and just a short walk from the clubhouse and pool. Step inside and you'll find newer laminate flooring throughout, newer appliances in Kitchen. The newer A/C will keep you cool, and the in-unit laundry and included appliances make for easy living. Enjoy all the amenities The Grand has to offer, plus LaSolana's own heated beach-entry pool, spa, clubhouse, theater, library, hair salon, and computer room. You'll also be close to shopping, restaurants, and medical facilities. This condo is perfect for full-time residents, snowbirds, or as an investment property.

Key facts

  • Updated condo
  • Newer appliances
  • Short walk pool

Tags

UPDATED CONDONEAR ELEVATORSHORT WALK CLUBHOUSESHORT WALK POOLNEWER LAMINATE FLOORINGNEWER APPLIANCES

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 1-bed/1.0-bath condo listed at $150k.

Deal economics

  • At list price, monthly cash flow is $70 ($834/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $150k).
  • Recommended offer: $132k (12.0% below list) — sets the bar for market timing.
  • Cap rate 6.8% vs local median 3.3% in Surprise — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

Location & tenants

  • Location reads 74/100 on livability (#19 in AZ, #4,616 nationally) — a middle-class / working-renter tenant base. Strengths: crime A+, housing A+, employment A-; Watch: health & safety D+, amenities D-, commute F.
  • Dysart Unified District (4243) (suburban): math 34% / reading 40% proficiency, ranked #73 of 249 in AZ (top 29%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents flat; 399 active listings in the ZIP; 12 comparable units currently listed for rent nearby; rentals leasing fast (median 13d on market — plan ~1-2 weeks tenant-placement turnaround); solid renter incomes; 36,011 units permitted in Maricopa County in 2024 (12,801 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $4k 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 288 days — a 12% lower offer ($132k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 22y ago; this cycle's ask has dropped $53k (26%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $80k; list at $150k implies a 88% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: HOA is 27% of rent.
  • Climate carrying-cost: extreme-heat days projected 6→15/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $132,000 (12.0% below list)

Questions for the listing agent

  1. It's been on market 288 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  3. Any open or pending special assessments — roof, HVAC, plumbing, elevator, façade? What's the per-unit balance and payoff schedule, and is the seller paying it off at close or rolling it to the buyer?
  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. 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.
  7. 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.
  8. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.28%
Cap rate
6.85%
Cash-on-cash
1.99%
DSCR
1.09
GRM
6.5

CMA / ARV

ARV (median comp)
$235,374
List price
$150,000
Delta
-36.27%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 0.14% rent growth · sell at horizon

5-year hold
IRR
-17.5%
Equity multiple
0.41×
Total profit
$-24,977
Equity at exit
$22,365
10-year hold
IRR
-19.5%
Equity multiple
0.15×
Total profit
$-35,750
Equity at exit
$12,969

Cash invested: $42,000 (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 85374

Home prices YoY
-18.3%
Rents YoY
0.1%
Active inventory
399
Price-to-rent
6.5×

Monthly cashflow live

Estimated rent
$1,923 high interval (Pro) →
Mortgage (P&I)
$787
Tax from tax record
$84 /mo · $1,005/yr
Insurance
$62
HOA
$517
Vacancy / Maint / Mgmt
$404
Net cashflow
$70

Break-even live

Break-even rent $1,835
Max offer price $150,000
Occupancy floor 91%

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
$37,500
Closing costs
$4,500
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 12 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
14950 W Mountain View Blvd Surprise, AZ 1.0 1.0–1.5 766 $2,230 $2.91 5d 4 0.06mi
14950 W Mountain View Blvd Surprise, AZ 1.0 1.0–1.5 766 $2,388 $3.12 44d 3 0.06mi
14575 W Mountain View Blvd Surprise, AZ 1.0–3.0 1.0–2.0 1345 $1,550 $1.15 11d 9 0.42mi
14575 W Mountain View Blvd Surprise, AZ 1.0–3.0 1.0–2.0 1345 $1,375 $1.02 5d 8 0.42mi
15032 W Jackpot Way Surprise, AZ 2.0 2.0 923 $1,600 $1.73 24d 1 0.70mi
17927 N Parkview Pl Surprise, AZ 1.0–4.0 1.0–2.0 986 $1,258 $1.28 1d 8 0.70mi
14155 W Mountain View Blvd Surprise, AZ 1.0–2.0 1.0–2.0 855 $1,243 $1.45 2d 12 0.80mi
14817 W Juneberry Way Surprise, AZ 2.0 2.0 1108 $1,800 $1.62 24d 1 0.95mi
16945 N Stadium Way Surprise, AZ 3.0 1.0–2.0 990 $1,475 $1.49 3d 23 1.36mi
13635 W Utica Dr Sun City West, AZ 2.0 1.5 1084 $2,750 $2.54 44d 1 1.37mi
14300 W Bell Rd Surprise, AZ 2.0 2.0 946 $1,948 $2.06 13d 2 1.37mi
14300 W Bell Rd Unit NA Surprise, AZ 2.0 2.0 938 $1,900 $2.03 44d 1 1.45mi

HOA detail condo

Monthly dues
$517 · $6,204/yr
Likely covers
pool
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 26 events

  1. 2026-06-18
    days on market $150,000 Active 288 DOM
  2. 2026-06-17
    days on market $150,000 Active 287 DOM
  3. 2026-06-16
    days on market $150,000 Active 286 DOM
  4. 2026-06-15
    days on market $150,000 Active 285 DOM
  5. 2026-06-13
    pricedays on market $150,000 Active 283 DOM
  6. 2026-06-09
    days on market $190,000 Active 279 DOM
  7. 2026-06-08
    days on market $190,000 Active 278 DOM
  8. 2026-06-07
    days on market $190,000 Active 277 DOM
  9. 2026-06-04
    days on market $190,000 Active 274 DOM
  10. 2026-06-03
    days on market $190,000 Active 273 DOM
  11. 2026-06-02
    days on market $190,000 Active 272 DOM
  12. 2026-06-01
    days on market $190,000 Active 271 DOM
  13. 2026-05-31
    days on market $190,000 Active 270 DOM
  14. 2026-04-06
    price $190,000 690-char remark
    Show marketing remark (690 chars)

    Welcome to this beautiful, updated, and move-in ready condo at LaSolana. This unit is conveniently located near the elevator, and just a short walk from the clubhouse and pool. Step inside and you'll find newer laminate flooring throughout, newer appliances in Kitchen. The newer A/C will keep you cool, and the in-unit laundry and included appliances make for easy living. Enjoy all the amenities The Grand has to offer, plus LaSolana's own heated beach-entry pool, spa, clubhouse, theater, library, hair salon, and computer room. You'll also be close to shopping, restaurants, and medical facilities. This condo is perfect for full-time residents, snowbirds, or as an investment property.

  15. 2026-02-09
    price $195,000 690-char remark
    Show marketing remark (690 chars)

    Welcome to this beautiful, updated, and move-in ready condo at LaSolana. This unit is conveniently located near the elevator, and just a short walk from the clubhouse and pool. Step inside and you'll find newer laminate flooring throughout, newer appliances in Kitchen. The newer A/C will keep you cool, and the in-unit laundry and included appliances make for easy living. Enjoy all the amenities The Grand has to offer, plus LaSolana's own heated beach-entry pool, spa, clubhouse, theater, library, hair salon, and computer room. You'll also be close to shopping, restaurants, and medical facilities. This condo is perfect for full-time residents, snowbirds, or as an investment property.

  16. 2025-09-03
    listed $203,000 Active 690-char remark
    Show marketing remark (690 chars)

    Welcome to this beautiful, updated, and move-in ready condo at LaSolana. This unit is conveniently located near the elevator, and just a short walk from the clubhouse and pool. Step inside and you'll find newer laminate flooring throughout, newer appliances in Kitchen. The newer A/C will keep you cool, and the in-unit laundry and included appliances make for easy living. Enjoy all the amenities The Grand has to offer, plus LaSolana's own heated beach-entry pool, spa, clubhouse, theater, library, hair salon, and computer room. You'll also be close to shopping, restaurants, and medical facilities. This condo is perfect for full-time residents, snowbirds, or as an investment property.

  17. 2015-02-13
    soldstatus $80,000
  18. 2013-01-02
    historical
  19. 2012-09-17
    listed $89,900 Active
  20. 2011-05-02
    historical
  21. 2010-07-08
    listed $94,900 Active
  22. 2010-07-02
    historical
  23. 2009-10-30
    listed $99,900 Active
  24. 2004-12-15
    soldstatus $88,800
  25. 2004-11-17
    historical
  26. 2004-11-17
    listed $88,800

ⓘ 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
$1,005 · $84/mo
Projected year-2 tax
$1,005 · $84/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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 1/10 Low
  • 🌡 Heat 8/10 Severe 6 d/yr ≥113°F today · 15 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
$23,079
− Mortgage interest
−$8,402
− Property taxes
−$1,005
− Insurance
−$750
− Repairs & maintenance
−$1,846
− Management
−$1,846
− HOA
−$6,204
− Depreciation
−$4,364
Taxable loss
−$1,338
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$321
After-tax cash flow
$1,155/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
Dysart Unified District (4243)
NCES district ID
0402690
Math proficiency
34% ▼ -10.00%
Reading proficiency
40% ▼ -5.00%
Median HH income
$58,033
Composite
32.76/100
National rank
#5634
State rank
#73 of 249 in AZ

Livability — Surprise

Score
74/100
State rank
#19
US rank
#4616

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Surprise, AZ
County
Maricopa County · 4,537,380 people
City population
160,031
Metro
Phoenix-Mesa-Chandler, AZ
Population (ZIP)
41,420
Household income
$81,201
Rent vs Own
23.1% rent · 76.9% own
Severe rent burden
1120.0

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 (78%)
Race & ethnicity
White 78% Hispanic / Latino 12% Two or more races 8% Black 4% Asian 2%
Hispanic origin (detail)
Mexican 10%
Common ancestry
Romanian 4% Portuguese 3% Lithuanian 3%
Foreign-born
8% · Canada
Languages at home
91% English-only · Spanish 5% Other Indo-European 1% Russian/Polish/Slavic 0%

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
▼ -56.93%
Current HPI
254.7782
Rent YoY
▲ 0.14%
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

+114.0% since first listed
13 events — show timeline
  • 2026-04-06 Price Changed $190,000 ARMLS
  • 2026-02-09 Price Changed $195,000 ARMLS
  • 2025-09-03 Listed $203,000 ARMLS
  • 2015-02-13 Sold (Public Records) $80,000 Public Records
  • 2013-01-02 Listing Removed ARMLS
  • 2012-09-17 Listed $89,900 ARMLS
  • 2011-05-02 Listing Removed ARMLS
  • 2010-07-08 Listed $94,900 ARMLS
  • 2010-07-02 Listing Removed ARMLS
  • 2009-10-30 Listed $99,900 ARMLS
  • 2004-12-15 Sold (MLS) $88,800 ARMLS
  • 2004-11-17 Listed $88,800 ARMLS
  • 2004-11-17 Listing Removed ARMLS

Property tax history

+0.8%/yr

Latest (2025): $1,005 · +3.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…