205 W Bell Rd, Phoenix, AZ 85023

2 bd · 2 ba · 1,032 sqft · built 1972 · Phoenix · MOBILE·source listing ↗

$13,000

rent, three ways

OnePercent model (vv1)$1,705/mo

p10–p90 confidence band

HUD Fair Market Rent · 85023 · 2BR

$1,640/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Maricopa

Flood risk indexRelatively High FEMA NRI

Median household income$77,369

Median area rent$1,577/mo

Median home value$391,200

the verdict

13.12%vs 1.2% target

financing: 20% down · — (FRED, live) · 30yr

$13,000

13.12% · rent $1,705

Intrinsic value · income approach

$325,112

96% below intrinsic value

Value = net operating income ÷ market cap rate. Not investment advice.

Ten-year owner return

Equity multiple, per-year cash flow, and appreciation modeling are a Pro feature.