All Properties
ActiveAssisted Living
16-Bed New Construction Luxury Assisted Living
5530 E Shea Blvd, Scottsdale, AZ 85254
$6,200,000
16
Beds
9,153 SF
Building
0.38 acres
Lot Size
2024
Year Built
13.44%
Cap Rate
$388K
Price/Bed
About This Property
Rare opportunity to acquire a brand new, luxury 19-bedroom 20-bathroom assisted living home in the coveted Scottsdale Kierland area. Licensed through AZDHS for 16 residents. Projected gross annual income exceeding $1,344,000.
Investment Highlights
New construction with luxury finishes
19 bedrooms / 20 bathrooms
AZDHS licensed for 16 residents
Projected $1.34M annual gross income
Financial Details
Metric
Value
Notes
Asking Price
$6,200,000
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
