15456 W Morning Glory Street, Goodyear, AZ 85338
Local realty services provided by:Better Homes and Gardens Real Estate S.J. Fowler
Listed by: linda s gerchick
Office: gerchick real estate
MLS#:6967518
Source:ARMLS
Price summary
- Price:$825,000
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:March 13, 2026 at 02:54 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:$825,000
- 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
$469,990Active4 beds 3 baths2,064 sq. ft.13669 W Cypress Street, Goodyear, AZ 85395
MLS# 6997503Listed by: REALTY OF AMERICA LLC - New
$414,490Active4 beds 2 baths1,707 sq. ft.18767 W Sandlewood Drive, Goodyear, AZ 85338
MLS# 6997507Listed by: LENNAR SALES CORP - New
$399,990Active3 beds 2 baths1,411 sq. ft.18783 W Maplewood Drive, Goodyear, AZ 85338
MLS# 6997524Listed by: LENNAR SALES CORP - New
$650,000Active3 beds 3 baths2,558 sq. ft.16182 W Monterosa Street, Goodyear, AZ 85395
MLS# 6997105Listed by: RETSY - New
$474,990Active5 beds 3 baths2,566 sq. ft.18190 W Lupine Avenue, Goodyear, AZ 85338
MLS# 6997115Listed by: RISEWELL HOMES - New
$649,000Active5 beds 4 baths3,039 sq. ft.17834 W Thistle Landing Drive, Goodyear, AZ 85338
MLS# 6997006Listed by: REALTY ONE GROUP - New
$450,000Active3 beds 3 baths1,983 sq. ft.1862 N 141st Avenue, Goodyear, AZ 85395
MLS# 6996873Listed by: HOMESMART - New
$450,000Active3 beds 2 baths1,907 sq. ft.17452 W Spring Drive, Goodyear, AZ 85338
MLS# 6996880Listed by: ORCHARD BROKERAGE - New
$859,000Active5 beds 4 baths3,162 sq. ft.2511 N 143rd Drive, Goodyear, AZ 85395
MLS# 6996862Listed by: HOMESMART - New
$615,000Active2 beds 2 baths1,886 sq. ft.15329 W Catalina Court, Goodyear, AZ 85395
MLS# 6996760Listed by: PHX PRO REALTY
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.