All Properties
ActiveAssisted Living
South Arcadia 9-Bed Assisted Living
3827 E Oak St, Phoenix, AZ 85008
$2,000,000
9
Beds
3,122 SF
Building
0.22 acres
Lot Size
2012
Year Built
14%
Cap Rate
$222K
Price/Bed
About This Property
Turn-key, fully furnished and occupied 9-bedroom 10-bathroom assisted living home in South Arcadia. Near premium healthcare facilities, Biltmore and Fashion Square.
Investment Highlights
South Arcadia premium location
Turn-key and fully furnished
Near Biltmore and Fashion Square
14% cap rate with proven operations
Financial Details
Metric
Value
Notes
Asking Price
$2,000,000
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
