All Properties
ActiveAssisted Living
North Phoenix Luxury AL Home
3208 W Grandview Rd, Phoenix, AZ 85053
$1,200,000
6
Beds
2,934 SF
Building
0.20 acres
Lot Size
2008
Year Built
14%
Cap Rate
$200K
Price/Bed
About This Property
Turn-key, fully furnished and occupied 6-bedroom 3-bathroom luxury assisted living home in North Phoenix. Near I-17 and Loop 101 corridors.
Investment Highlights
Turn-key and fully furnished
14% cap rate
Near I-17 and Loop 101
Luxury finishes throughout
Financial Details
Metric
Value
Notes
Asking Price
$1,200,000
Crexi
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
