15456 W Morning Glory Street, Goodyear, AZ 85338
Local realty services provided by:Better Homes and Gardens Real Estate BloomTree Realty
Listed by: linda s gerchick
Office: gerchick real estate
MLS#:6967518
Source:ARMLS
Price summary
- Price:$800,000
About this home
7.50% Cap Rate on Stabilized Assisted Living Investment
Proven 3-Year Operator Just Renewed for 5 More Years
$61,883 NOI Operating Income
$67,200 Gross Annual Income with Escalations Through 2030
NN Lease Structure - Owner Pays Only Taxes, Insurance & $50 HOA
Tenant Paid January, February & March 2026
Built-In Rent Increases Locked Through 2030
Low Expense Ratio - Strong Yield Profile
Growing Goodyear Senior Housing Demand EXECUTIVE SUMMARY
7.50% Cap Rate | NN Leased Residential Investment | 5-Year Lease
This offering consists of a single-family residence leased to an established care operator under a long-term lease structure. The property is being offered as a real estate investment only. The operating business, license, and care operations are not included in the sale.
The tenant has successfully operated at the property for approximately three years and executed a new five-year lease beginning January 12, 2026, providing renewed contractual income stability and built-in rent growth.
The property is offered at $825,000, delivering a true 7.50% cap rate based on verified income and actual operating expenses.
Income Overview
Base Rent: $5,600 per month
Annualized Rent: $67,200
Scheduled increases:
Year 2: $5,700/month
Year 3: $5,800/month
Year 4: $5,900/month
Year 5: $6,000/month
The tenant has paid January, February, and March 2026 under the new lease term, confirming continued operational performance.
Operating Expenses (Actual)
Insurance: $2,793
Property Taxes (2025): $1,924
HOA: $600
Total Annual Expenses: $5,317
NOI Operating Income (Year 1): $61,883
Investment Highlights
Single-tenant residential income property
Proven three-year operating history at location
Newly executed 5-year lease (January 2026)
Contractual annual rent increases
True 7.50% cap rate based on actual expenses
Low expense structure
Predictable cash flow profile
Needs-based tenant use
Valuation & Underwriting Consideration
This asset should be evaluated based on its income performance and lease structure. As a single-family residence leased to an operator, traditional owner-occupied comparable home sales may not fully reflect the investment value of the property.
This opportunity is well suited for investors seeking stable yield, limited management intensity, and long-term lease security supported by a needs-based tenant.
Buyer to verify all Facts and Figures...
Contact an agent
Home facts
- Year built:2005
- Listing ID #:6967518
- Updated:May 14, 2026 at 02:55 PM
Rooms and interior
- Flooring:Ceramic Tile, Vinyl
Heating and cooling
- Cooling:Ceiling Fan(s), Heat Pump
- Heating:Heat Pump, Individual Heating
Structure and exterior
- Year built:2005
- Construction Materials:Painted, Stucco
Utilities
- Water:City Franchise, Master Meter
Finances and disclosures
- Price:$800,000
- Tax amount:$1,924 (2025)
Parking
- Total parking spaces:2
- Parking description:Paved
- Garage:Yes
All information should be verified by the recipient and none is guaranteed as accurate by ARMLS. Copyright 2020 Arizona Regional Multiple Listing Service, Inc. All rights reserved.New listings near 15456 W Morning Glory Street
- New
$355,000Active3 beds 2 baths1,440 sq. ft.16034 W Jackson Street, Goodyear, AZ 85338
MLS# 7027963Listed by: EXP REALTY - New
$369,995Active4 beds 2 baths1,734 sq. ft.3522 S 186th Lane, Goodyear, AZ 85338
MLS# 7027992Listed by: HOMESMART - New
$549,000Active4 beds 2 baths2,445 sq. ft.11498 S Morningside Drive, Goodyear, AZ 85338
MLS# 7027926Listed by: STARPOINTE REALTY GROUP, INC - New
$429,900Active2 beds 2 baths1,420 sq. ft.13308 S 176th Avenue, Goodyear, AZ 85338
MLS# 7027873Listed by: REALTY ONE GROUP - New
$430,000Active4 beds 2 baths1,716 sq. ft.651 N 167th Drive, Goodyear, AZ 85338
MLS# 7027753Listed by: RELY REAL ESTATE, LLC - New
$404,545Active3 beds 3 baths1,706 sq. ft.3135 S 180 Lane, Goodyear, AZ 85338
MLS# 7027712Listed by: RISEWELL HOMES - New
$489,000Active4 beds 3 baths2,380 sq. ft.14380 W Monte Vista Road, Goodyear, AZ 85395
MLS# 7027718Listed by: VINA REALTY - New
$464,990Active4 beds 3 baths2,338 sq. ft.17749 W Illini Street, Goodyear, AZ 85338
MLS# 7027733Listed by: MERITAGE HOMES OF ARIZONA, INC - New
$2,300,000Active5 beds 5 baths4,229 sq. ft.8827 S Santa Elizabeth Drive, Goodyear, AZ 85338
MLS# 7027601Listed by: ARIZONA PROPER REAL ESTATE LLC - New
$549,990Active4 beds 3 baths2,521 sq. ft.18789 W Goldenrod Street, Goodyear, AZ 85338
MLS# 7027527Listed by: LENNAR SALES CORP
Protect your home and budget from life's surprises with an Assurant Home Warranty, backed by a partner that supports you through every step of homeownership. Explore Plans.
© 2026 Better Homes and Gardens Real Estate LLC. An Anywhere Real Estate company. All rights reserved. Better Homes and Gardens® Real Estate is a registered trademark owned by Meredith Operations Corporation, licensed to Better Homes and Gardens Real Estate LLC and used with permission. Better Homes and Gardens Real Estate LLC fully supports the principles of the Fair Housing Act and the Equal Opportunity Act. Listing information is deemed reliable but is not guaranteed accurate.
Each office is independently owned and operated.
Any services or products provided by third parties are not provided by, affiliated with or related to Better Homes and Gardens Real Estate LLC, or its affiliated companies.