All Properties
ActiveResidential AL
10-Bed RAL — Surprise
16373 W Beautiful Ln, Surprise, AZ 85388
$1,350,000
10
Beds
3,400 SF
Building
0.25 acres
Lot Size
2005
Year Built
12.5%
Cap Rate
$135K
Price/Bed
About This Property
Well-maintained 10-bed residential assisted living home in the growing Surprise market. Fully licensed and operating with strong occupancy. Single-story layout on a quiet residential street.
Investment Highlights
Growing West Valley submarket
Single-story ADA-accessible layout
Established operations with trained staff
90% occupancy
Financial Details
Metric
Value
Notes
Asking Price
$1,350,000
MLS
Gross Revenue
$540,000
Annual projected
Operating Expenses
$324,000
60% expense ratio
Net Operating Income
$216,000
Estimated
Debt Service
$119,040
25% down / 7% / 30yr
Cash Flow (Pre-Tax)
$96,960
Annual
Cash-on-Cash Return
12.8%
Levered
Interested in this property?
Contact Crawford Commercial for full details, financials, and to schedule a tour.
CC
Crawford Commercial
Powered by eXp Realty
Confidential
Verified
