All Properties
ActiveAssisted Living
Stabilized 10-Bed Assisted Living
42120 N Mountain Cove Dr, Anthem, AZ 85086
$3,500,000
10
Beds
4,561 SF
Building
0.28 acres
Lot Size
2016
Year Built
13.89%
Cap Rate
$350K
Price/Bed
About This Property
Fully stabilized 10-bed residential assisted living at 100% occupancy generating $75,000/month gross revenue. Efficient staffing, controlled operating expenses, and strong margins.
Investment Highlights
100% occupancy — fully stabilized
$75K/month gross revenue
Efficient staffing and controlled expenses
Desirable Anthem master-planned community
Financial Details
Metric
Value
Notes
Asking Price
$3,500,000
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
