All Properties
ActiveAssisted Living
New Construction Luxury 16-Bed Assisted Living
8112 N 7th St, Phoenix, AZ 85020
$6,200,000
16
Beds
8,930 SF
Building
0.32 acres
Lot Size
2024
Year Built
13.44%
Cap Rate
$388K
Price/Bed
About This Property
Brand new, luxury 18-bedroom 20-bathroom assisted living home in coveted Central Phoenix. Class A property projected to generate gross monthly income exceeding $112,000 and annual gross income surpassing $1,344,000.
Investment Highlights
Central Phoenix A+ location
18 bedrooms / 20 bathrooms
Projected $112K/month gross revenue
Modern construction with premium amenities
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
