12123 W Bell Rd #258 · Surprise, AZ 85378

$114,000

1 bd · 1.0 ba · 576 sqft · Condo public records · 93 Days on market

Built 1987 $198/sqft · 24% below area Est $150k · 24% under $200/mo HOA · 17% of rent

---

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 +15.3/30.0
• ARV discount +15.0/15.0
• 1% rule +5.2/10.0
• Appreciation +5.1/10.0
• DSCR +4.7/10.0
• Livability +3.7/5.0
• Schools +3.3/10.0
• Condition / age +2.5/5.0
• Rent growth +1.1/5.0

Listing remarks MLS

Enjoy beautiful Arizona sunsets and mountain views from this well-located unit. The screened-in balcony offers a comfortable outdoor space to relax and take in the scenery year-round. The unit features a functional layout with good natural light and is ready for a buyer to update to their own style. A great opportunity for a first-time buyer, seasonal resident, or investor seeking value and upside potential. Conveniently located with easy access to Loop 303 and just a short drive to the rapidly growing North Valley tech corridor, including major semiconductor developments and employment centers.

Key facts

• Employment centers
• Natural light
• Functional layout

Tags

• MOUNTAIN VIEWS
• SCREENED-IN BALCONY
• FUNCTIONAL LAYOUT
• NATURAL LIGHT
• EASY ACCESS TO LOOP 303
• EMPLOYMENT CENTERS

What this means for you Summary

Snapshot

• This is a 1-bed/1.0-bath condo listed at $114k.

Deal economics

• At list price, monthly cash flow is $42 ($504/yr) — positive.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($1k rent vs $114k).
• Recommended offer: $104k (9.0% below list) — sets the bar for market timing.
• Cap rate 6.7% 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 falling (-5.5%/yr); 80 active listings in the ZIP; 13 comparable units currently listed for rent nearby; rentals at typical pace (median 20d on market — plan ~3-4 weeks tenant-placement turnaround); 36,011 units permitted in Maricopa County in 2024 (12,801 in 5+ unit buildings).

Forward outlook

• In year one you build about $990 of equity ($788 loan paydown + $202 appreciation (0.2% local appreciation)).
• 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 93 days — a 9% lower offer ($104k) is reasonable based on typical stale-listing flexibility.
• 6 sale attempts since 23y ago; this cycle's ask has dropped $21k (16%) from the opening price — seller is motivated, your offer sets the floor, not the list.
• Current owner paid $36k; list at $114k implies a 212% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

• 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 $103,740 (9.0% below list)

Questions for the listing agent

1. It's been on market 93 days. Have you received any prior offers? Is the seller open to a 9% 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: 1.02% ✓
• Cap rate: 6.74%
• Cash-on-cash: 1.58%
• DSCR: 1.07
• GRM: 8.2

CMA / ARV

• ARV (median comp): $149,776
• List price: $114,000
• Delta: -23.89%
• Verdict: UNDERPRICED
• Comps: 20 within 1.0 mi

Projected returns pro-forma

0.18% appreciation · 0.0% rent growth · sell at horizon

5-year hold

• IRR: -2.0%
• Equity multiple: 0.91×
• Total profit: $-3,031
• Equity at exit: $34,114

10-year hold

• IRR: 1.2%
• Equity multiple: 1.13×
• Total profit: $4,017
• Equity at exit: $41,823

Cash invested: $31,920 (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.

Methodology + full state rankings →

ZIP-level market 85378

• Home prices YoY: 0.1%
• Rents YoY: -5.5%
• Active inventory: 80
• Price-to-rent: 8.2×

Monthly cashflow live

• Estimated rent: $1,158 high
• Mortgage (P&I): −$598
• Tax from tax record: −$27 /mo · $325/yr
• Insurance: −$48
• HOA: −$200
• Vacancy / Maint / Mgmt: −$243
• Net cashflow: $42

Break-even live

Break-even rent $1,104

Max offer price $114,000

Occupancy floor 91%

Sensitivity live

Price	-10% $107	-5% $74	+0% $42	+5% $10	+10% $-23
Rent	-10% $-49	-5% $-4	+0% $42	+5% $88	+10% $133
Rate	-1.0pp $99	-0.5pp $71	base $42	+0.5pp $12	+1.0pp $-18

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: $28,500
• Closing costs: $3,420
• Reserves months: —
• Total cash needed: —

Rent comps 13 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
12123 W Bell Rd Surprise, AZ	1.0	1.0	634	$962	$1.52	3d	3	0.02mi
12123 W Bell Rd Surprise, AZ	1.0	1.0	576	$1,000	$1.74	44d	4	0.02mi
12123 W Bell Rd Surprise, AZ	1.0	1.0	634	$1,025	$1.62	25d	4	0.02mi
12221 W Bell Rd Surprise, AZ	1.0	1.0	567	$1,100	$1.94	19d	4	0.15mi
12221 W Bell Rd Surprise, AZ	1.0	1.0	567	$1,175	$2.07	6d	4	0.15mi
12221 W Bell Rd Surprise, AZ	1.0	1.0	567	$1,165	$2.05	2d	5	0.15mi
12221 W Bell Rd Surprise, AZ	1.0	1.0	567	$1,100	$1.94	19d	4	0.15mi
12221 W Bell Rd #175 Surprise, AZ	1.0	1.0	560	$1,198	$2.14	44d	1	0.17mi
12717 W Amy Dr Surprise, AZ	2.0	4.0	500	$1,395	$2.79	44d	1	0.82mi
12717 W Amy Dr Unit 2 Surprise, AZ	2.0	3.0	500	$1,395	$2.79	44d	1	0.82mi
12741 W Tasha Dr Surprise, AZ	2.0	1.0	750	$1,275	$1.70	25d	1	0.86mi
12817 W Cottonwood St Unit 1 Surprise, AZ	2.0	1.0	725	$1,300	$1.79	6d	1	0.91mi
15841 N Sunny Ln #1 Surprise, AZ	2.0	1.0	650	$1,400	$2.15	3d	1	1.01mi

HOA detail condo

• Monthly dues: $200 · $2,400/yr
• Assessments: None detected in remarks — confirm with the listing agent.

Listing history 40 events

1. 2026-06-18
   days on market $114,000 Active 93 DOM
2. 2026-06-17
   days on market $114,000 Active 92 DOM
3. 2026-06-16
   days on market $114,000 Active 91 DOM
4. 2026-06-15
   days on market $114,000 Active 90 DOM
5. 2026-06-13
   days on market $114,000 Active 88 DOM
6. 2026-06-09
   days on market $114,000 Active 84 DOM
7. 2026-06-08
   days on market $114,000 Active 83 DOM
8. 2026-06-07
   days on market $114,000 Active 82 DOM
9. 2026-06-04
   days on market $114,000 Active 79 DOM
10. 2026-06-03
    days on market $114,000 Active 78 DOM
11. 2026-06-02
    days on market $114,000 Active 77 DOM
12. 2026-06-01
    days on market $114,000 Active 76 DOM
13. 2026-05-31
    days on market $114,000 Active 75 DOM
14. 2026-05-08
    price $124,000 604-char remark

    Show marketing remark (604 chars)

    Enjoy beautiful Arizona sunsets and mountain views from this well-located unit. The screened-in balcony offers a comfortable outdoor space to relax and take in the scenery year-round. The unit features a functional layout with good natural light and is ready for a buyer to update to their own style. A great opportunity for a first-time buyer, seasonal resident, or investor seeking value and upside potential. Conveniently located with easy access to Loop 303 and just a short drive to the rapidly growing North Valley tech corridor, including major semiconductor developments and employment centers.

15. 2026-03-17
    listed $135,000 Active 604-char remark

    Show marketing remark (604 chars)

    Enjoy beautiful Arizona sunsets and mountain views from this well-located unit. The screened-in balcony offers a comfortable outdoor space to relax and take in the scenery year-round. The unit features a functional layout with good natural light and is ready for a buyer to update to their own style. A great opportunity for a first-time buyer, seasonal resident, or investor seeking value and upside potential. Conveniently located with easy access to Loop 303 and just a short drive to the rapidly growing North Valley tech corridor, including major semiconductor developments and employment centers.

16. 2015-04-06
    soldstatus $36,500 Closed 202-char remark

    Show marketing remark (202 chars)

    New reduced price..... Must see this outstanding unit, completely remodeled. New Carpet, counters, backsplash in kitchen, Walk in Shower, new stove. Great for investment or to make your permanent home.

17. 2015-04-01
    soldstatus $36,500
18. 2015-03-23
    status Pending 202-char remark

    Show marketing remark (202 chars)

    New reduced price..... Must see this outstanding unit, completely remodeled. New Carpet, counters, backsplash in kitchen, Walk in Shower, new stove. Great for investment or to make your permanent home.

19. 2015-02-26
    price $40,000 202-char remark

    Show marketing remark (202 chars)

    New reduced price..... Must see this outstanding unit, completely remodeled. New Carpet, counters, backsplash in kitchen, Walk in Shower, new stove. Great for investment or to make your permanent home.

20. 2015-02-09
    price $44,500 202-char remark

    Show marketing remark (202 chars)

    New reduced price..... Must see this outstanding unit, completely remodeled. New Carpet, counters, backsplash in kitchen, Walk in Shower, new stove. Great for investment or to make your permanent home.

21. 2015-01-30
    price $47,500 202-char remark

    Show marketing remark (202 chars)

    New reduced price..... Must see this outstanding unit, completely remodeled. New Carpet, counters, backsplash in kitchen, Walk in Shower, new stove. Great for investment or to make your permanent home.

22. 2014-11-07
    listed $49,000 Active 202-char remark

    Show marketing remark (202 chars)

    New reduced price..... Must see this outstanding unit, completely remodeled. New Carpet, counters, backsplash in kitchen, Walk in Shower, new stove. Great for investment or to make your permanent home.

23. 2012-08-18
    status Pending
24. 2012-08-18
    soldstatus $29,000 Closed
25. 2012-07-13
    price $33,900
26. 2012-05-22
    listed $34,500 Active
27. 2005-06-10
    soldstatus $75,000
28. 2005-06-10
    soldstatus $75,000
29. 2005-05-24
    historical
30. 2005-05-15
    listed $75,000
31. 2004-11-15
    soldstatus $44,500
32. 2004-11-15
    soldstatus $44,500
33. 2004-10-21
    historical
34. 2004-08-01
    listed $48,500
35. 2003-05-27
    soldstatus $38,000
36. 2003-05-27
    soldstatus $38,000
37. 2003-05-12
    historical
38. 2003-03-07
    listed $39,500
39. 1994-12-19
    soldstatus $706,106
40. 1993-01-19
    soldstatus $1,448,152

ⓘ 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: $325 · $27/mo
• Projected year-2 tax: $752 · $63/mo
• Expected delta: +$427/yr (+$36/mo · 131.3%)

ⓘ 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 6 d/yr ≥114°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

Taxation est. · year 1

• Rental income: $13,890
• − Mortgage interest: −$6,386
• − Property taxes: −$325
• − Insurance: −$570
• − Repairs & maintenance: −$1,111
• − Management: −$1,111
• − HOA: −$2,400
• − Depreciation: −$3,316
• Taxable loss: −$1,330
• Est. tax savings @ 24.0%: +$319
• After-tax cash flow: $823/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): 9,765
• Household income: $56,444
• Rent vs Own: 38.0% rent · 62.0% own
• Severe rent burden: 510.0

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: Diverse neighborhood (Simpson 0.56)
• Race & ethnicity: White 54% Hispanic / Latino 38% Two or more races 17% Black 4% Native American 1%
• Hispanic origin (detail): Mexican 31% Cuban 3%
• Common ancestry: Romanian 2% Portuguese 2% Lithuanian 1%
• Foreign-born: 9% · Canada, Guatemala
• Languages at home: 73% English-only · Spanish 22% Arabic 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: ▲ 0.18%
• Current HPI: 287.1228
• Rent YoY: ▼ -5.53%
• 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
▸Technology	2	$13B
▸Mining / Metals	1	$23B
▸Environmental Services	1	$16B
▸Metals / Steel	1	$14B
▸Technology Distribution	1	$9B
▸Homebuilding	1	$8B

Price history

-91.4% since first listed

27 events — show timeline

• 2026-05-08 Price Changed $124,000 ARMLS
• 2026-03-17 Listed $135,000 ARMLS
• 2015-04-06 Sold (MLS) $36,500 ARMLS
• 2015-04-01 Sold (Public Records) $36,500 Public Records
• 2015-03-23 Pending — ARMLS
• 2015-02-26 Price Changed $40,000 ARMLS
• 2015-02-09 Price Changed $44,500 ARMLS
• 2015-01-30 Price Changed $47,500 ARMLS
• 2014-11-07 Listed $49,000 ARMLS
• 2012-08-18 Pending — ARMLS
• 2012-08-18 Sold (MLS) $29,000 ARMLS
• 2012-07-13 Price Changed $33,900 ARMLS
• 2012-05-22 Listed $34,500 ARMLS
• 2005-06-10 Sold (Public Records) $75,000 Public Records
• 2005-06-10 Sold (MLS) $75,000 ARMLS
• 2005-05-24 Listing Removed — ARMLS
• 2005-05-15 Listed $75,000 ARMLS
• 2004-11-15 Sold (Public Records) $44,500 Public Records
• 2004-11-15 Sold (MLS) $44,500 ARMLS
• 2004-10-21 Listing Removed — ARMLS
• 2004-08-01 Listed $48,500 ARMLS
• 2003-05-27 Sold (Public Records) $38,000 Public Records
• 2003-05-27 Sold (MLS) $38,000 ARMLS
• 2003-05-12 Listing Removed — ARMLS
• 2003-03-07 Listed $39,500 ARMLS
• 1994-12-19 Sold (Public Records) $706,106 Public Records
• 1993-01-19 Sold (Public Records) $1,448,152 Public Records

Property tax history

-0.6%/yr

Latest (2025): $325 · +0.3% YoY. Source: county tax records.