CashFlowRE
Sign in Sign up
14950 W Mountain View Blvd #2308
D Composite 43.42
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 +9.0/30.0
  • 1% rule +4.9/10.0
  • Livability +3.7/5.0
  • Schools +3.3/10.0
  • DSCR +2.5/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$199,900

14950 W Mountain View Blvd #2308 · Surprise, AZ 85374
1 bd · 1.0 ba · 832 sqft · Condo public records · 157 Days on market
Built 1998 $240/sqft · 18% below area Est $242k · 18% under $526/mo HOA · 26% of rent

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

Listing remarks MLS

Furnished condo in an absolutely fantastic location! Fresh new paint throughout. Situated on the 3rd floor, this home offers stunning views of the pool and lush green courtyard. Bright, inviting, and move-in ready--you will not be disappointed. Enjoy all the exceptional amenities and lifestyle that La Solana and The Grand have to offer.

Key facts

  • Furnished condo
  • Lush green courtyard
  • $526 HOA

Tags

FURNISHED CONDOLUSH GREEN COURTYARDEXCEPTIONAL AMENITIES

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 $200k.

Deal economics

  • At list price, monthly cash flow is $-158 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $172k (14.0% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $199k (0.6% below list).
  • Recommended offer: $172k (14.0% below list) — sets the bar for cash-flow.
  • Cap rate 5.3% 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.
  • Zoned schools: Kingswood Elementary School (math 29% / reading 33%, grade F, #525 of 1,109 statewide, top 48%, 791 students, 59% FRL); Willow Canyon High School (math 36% / reading 44%, grade F, #70 of 381 statewide, top 18%, 1,787 students, 32% FRL) — zoned schools at 45% FRL track the district average.
  • Market conditions: Rents flat; 406 active listings in the ZIP; 14 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 $6k 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 157 days — a 12% lower offer ($176k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 22y ago; this cycle's ask has dropped $30k (13%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: HOA is 26% of rent.
  • Climate carrying-cost: extreme-heat days projected 6→14/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $171,948 (14.0% 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 157 days. Have you received any prior offers? Is the seller open to a 14% 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. 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?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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 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
0.99%
Cap rate
5.34%
Cash-on-cash
-3.39%
DSCR
0.85
GRM
8.4

CMA / ARV

ARV (median comp)
$242,430
List price
$199,900
Delta
-17.54%
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
-26.0%
Equity multiple
0.15×
Total profit
$-47,788
Equity at exit
$29,806
10-year hold
IRR
-41.4%
Equity multiple
-0.34×
Total profit
$-75,154
Equity at exit
$17,284

Cash invested: $55,972 (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 85374

Home prices YoY
-18.3%
Rents YoY
0.1%
Active inventory
406
Price-to-rent
8.4×

Monthly cashflow live

Estimated rent
$1,988 high interval (Pro) →
Mortgage (P&I)
$1,048
Tax from tax record
$71 /mo · $853/yr
Insurance
$83
HOA
$526
Vacancy / Maint / Mgmt
$417
Net cashflow
$-158

Break-even live

Break-even rent $2,188
Max offer price $171,948
Occupancy floor

Sensitivity live

Price -10% $-45 -5% $-102 +0% $-158 +5% $-215 +10% $-271
Rent -10% $-315 -5% $-237 +0% $-158 +5% $-80 +10% $-1
Rate -1.0pp $-58 -0.5pp $-107 base $-158 +0.5pp $-210 +1.0pp $-263

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
$49,975
Closing costs
$5,997
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 14 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 0d 3 0.08mi
14950 W Mountain View Blvd Surprise, AZ 1.0 1.0–1.5 766 $2,388 $3.12 45d 3 0.08mi
14950 W Mountain View Blvd Surprise, AZ 1.0 1.0–1.5 766 $2,450 $3.20 0d 2 0.08mi
14575 W Mountain View Blvd Surprise, AZ 1.0–3.0 1.0–2.0 1345 $1,375 $1.02 6d 8 0.45mi
14575 W Mountain View Blvd Surprise, AZ 1.0–2.0 1.0–2.0 1195 $1,595 $1.33 0d 6 0.45mi
14575 W Mountain View Blvd Surprise, AZ 1.0–3.0 1.0–2.0 1345 $1,550 $1.15 13d 9 0.45mi
15032 W Jackpot Way Surprise, AZ 2.0 2.0 923 $1,600 $1.73 26d 1 0.68mi
17927 N Parkview Pl Surprise, AZ 1.0–4.0 1.0–2.0 986 $1,288 $1.31 0d 8 0.72mi
14155 W Mountain View Blvd Surprise, AZ 1.0–2.0 1.0–2.0 855 $1,243 $1.45 0d 12 0.85mi
14817 W Juneberry Way Surprise, AZ 2.0 2.0 1108 $1,800 $1.62 26d 1 0.95mi
16945 N Stadium Way Surprise, AZ 3.0 1.0–2.0 990 $1,475 $1.49 0d 22 1.37mi
14300 W Bell Rd Surprise, AZ 2.0 2.0 946 $1,948 $2.06 14d 2 1.40mi
13635 W Utica Dr Sun City West, AZ 2.0 1.5 1084 $2,750 $2.54 45d 1 1.43mi
14300 W Bell Rd Unit NA Surprise, AZ 2.0 2.0 938 $1,900 $2.03 45d 1 1.48mi

HOA detail condo

Monthly dues
$526 · $6,312/yr
Likely covers
pool
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 27 events

  1. 2026-06-21
    days on market $199,900 Active 157 DOM
  2. 2026-06-18
    days on market $199,900 Active 154 DOM
  3. 2026-06-17
    days on market $199,900 Active 153 DOM
  4. 2026-06-16
    days on market $199,900 Active 152 DOM
  5. 2026-06-15
    days on market $199,900 Active 151 DOM
  6. 2026-06-13
    days on market $199,900 Active 149 DOM
  7. 2026-06-09
    days on market $199,900 Active 145 DOM
  8. 2026-06-08
    days on market $199,900 Active 144 DOM
  9. 2026-06-07
    days on market $199,900 Active 143 DOM
  10. 2026-06-04
    days on market $199,900 Active 140 DOM
  11. 2026-06-03
    days on market $199,900 Active 139 DOM
  12. 2026-06-02
    days on market $199,900 Active 138 DOM
  13. 2026-06-01
    days on market $199,900 Active 137 DOM
  14. 2026-05-31
    days on market $199,900 Active 136 DOM
  15. 2026-01-15
    listed $229,900 Active 339-char remark
    Show marketing remark (339 chars)

    Furnished condo in an absolutely fantastic location! Fresh new paint throughout. Situated on the 3rd floor, this home offers stunning views of the pool and lush green courtyard. Bright, inviting, and move-in ready--you will not be disappointed. Enjoy all the exceptional amenities and lifestyle that La Solana and The Grand have to offer.

  16. 2022-06-30
    soldstatus $205,500
  17. 2008-03-28
    soldstatus $132,000 545-char remark
    Show marketing remark (545 chars)

    ABSOLUTELY FANTASTIC LOCATION. LOCATED ON THE 3RD FLOOR WITH A MAGNIFICANT VIEW OF THE POOL, MOUNTAINS AND GREEN COURT YARD. FRESHLY PAINTED INSIDE AND SPOTLESS. YOU WILL NOT BE DISAPPOINTED. DESIGNER FURNITURE LESS THAN 5 MONTHS OLD. FURNITURE CAN BE PURCHASED OUTSIDE OF ESCROW. TELEVISIONS IN FAMILY ROOM AND IN BEDROOM ARE NOT INCLUDED. THERE ARE A FEW OTHER PERSONAL ITEMS THAT ARE NOT INCLUDED. NOT ONLY DO YOU GET TO ENJOY THE IMMENITIES OF LA SOLANA BUT YOU HAVE ACCESS TO THE SUN CITY GRAND FACILITIES. BUYER TO VERIFY ALL MEASUREMENTS.

  18. 2008-03-28
    soldstatus $132,000
    Show marketing remark (545 chars)

    ABSOLUTELY FANTASTIC LOCATION. LOCATED ON THE 3RD FLOOR WITH A MAGNIFICANT VIEW OF THE POOL, MOUNTAINS AND GREEN COURT YARD. FRESHLY PAINTED INSIDE AND SPOTLESS. YOU WILL NOT BE DISAPPOINTED. DESIGNER FURNITURE LESS THAN 5 MONTHS OLD. FURNITURE CAN BE PURCHASED OUTSIDE OF ESCROW. TELEVISIONS IN FAMILY ROOM AND IN BEDROOM ARE NOT INCLUDED. THERE ARE A FEW OTHER PERSONAL ITEMS THAT ARE NOT INCLUDED. NOT ONLY DO YOU GET TO ENJOY THE IMMENITIES OF LA SOLANA BUT YOU HAVE ACCESS TO THE SUN CITY GRAND FACILITIES. BUYER TO VERIFY ALL MEASUREMENTS.

  19. 2008-01-28
    historical 545-char remark
    Show marketing remark (545 chars)

    ABSOLUTELY FANTASTIC LOCATION. LOCATED ON THE 3RD FLOOR WITH A MAGNIFICANT VIEW OF THE POOL, MOUNTAINS AND GREEN COURT YARD. FRESHLY PAINTED INSIDE AND SPOTLESS. YOU WILL NOT BE DISAPPOINTED. DESIGNER FURNITURE LESS THAN 5 MONTHS OLD. FURNITURE CAN BE PURCHASED OUTSIDE OF ESCROW. TELEVISIONS IN FAMILY ROOM AND IN BEDROOM ARE NOT INCLUDED. THERE ARE A FEW OTHER PERSONAL ITEMS THAT ARE NOT INCLUDED. NOT ONLY DO YOU GET TO ENJOY THE IMMENITIES OF LA SOLANA BUT YOU HAVE ACCESS TO THE SUN CITY GRAND FACILITIES. BUYER TO VERIFY ALL MEASUREMENTS.

  20. 2007-07-26
    listed $143,000 545-char remark
    Show marketing remark (545 chars)

    ABSOLUTELY FANTASTIC LOCATION. LOCATED ON THE 3RD FLOOR WITH A MAGNIFICANT VIEW OF THE POOL, MOUNTAINS AND GREEN COURT YARD. FRESHLY PAINTED INSIDE AND SPOTLESS. YOU WILL NOT BE DISAPPOINTED. DESIGNER FURNITURE LESS THAN 5 MONTHS OLD. FURNITURE CAN BE PURCHASED OUTSIDE OF ESCROW. TELEVISIONS IN FAMILY ROOM AND IN BEDROOM ARE NOT INCLUDED. THERE ARE A FEW OTHER PERSONAL ITEMS THAT ARE NOT INCLUDED. NOT ONLY DO YOU GET TO ENJOY THE IMMENITIES OF LA SOLANA BUT YOU HAVE ACCESS TO THE SUN CITY GRAND FACILITIES. BUYER TO VERIFY ALL MEASUREMENTS.

  21. 2007-02-26
    soldstatus $135,000
  22. 2007-02-07
    soldstatus $135,000
  23. 2007-01-09
    historical
  24. 2006-11-13
    listed $143,900
  25. 2004-05-05
    soldstatus $92,510
  26. 2004-01-22
    historical
  27. 2004-01-22
    listed $92,300

ⓘ 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
$853 · $71/mo
Projected year-2 tax
$1,319 · $110/mo
Expected delta
+$466/yr (+$39/mo · 54.6%)

ⓘ 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 1/10 Low
  • 🌡 Heat 8/10 Severe 6 d/yr ≥113°F today · 14 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
$23,855
− Mortgage interest
−$11,198
− Property taxes
−$853
− Insurance
−$1,000
− Repairs & maintenance
−$1,908
− Management
−$1,908
− HOA
−$6,312
− Depreciation
−$5,815
Taxable loss
−$5,139
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,233
After-tax cash flow
$-665/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

+149.1% since first listed
13 events — show timeline
  • 2026-01-15 Listed $229,900 ARMLS
  • 2022-06-30 Sold (Public Records) $205,500 Public Records
  • 2008-03-28 Sold (Public Records) $132,000 Public Records
  • 2008-03-28 Sold (MLS) $132,000 ARMLS
  • 2008-01-28 Listing Removed ARMLS
  • 2007-07-26 Listed $143,000 ARMLS
  • 2007-02-26 Sold (MLS) $135,000 ARMLS
  • 2007-02-07 Sold (Public Records) $135,000 Public Records
  • 2007-01-09 Listing Removed ARMLS
  • 2006-11-13 Listed $143,900 ARMLS
  • 2004-05-05 Sold (MLS) $92,510 ARMLS
  • 2004-01-22 Listed $92,300 ARMLS
  • 2004-01-22 Listing Removed ARMLS

Property tax history

+0.5%/yr

Latest (2025): $853 · +3.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…