All Properties
ActiveAssisted Living
Laurel Lane Residential Assisted Living
4719 W Laurel Ln, Glendale, AZ 85304
$1,500,000
10
Beds
2,825 SF
Building
0.18 acres
Lot Size
2010
Year Built
10.32%
Cap Rate
$150K
Price/Bed
About This Property
Stabilized, income-producing residential assisted living generating $38,000/month gross ($456,000 annually). Located in Glendale's northwest corridor.
Investment Highlights
$38K/month gross revenue
Stabilized operations
Northwest Glendale corridor
Strong cash-on-cash returns
Financial Details
Metric
Value
Notes
Asking Price
$1,500,000
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
