15456 W Morning Glory Street, Goodyear, AZ 85338
Local realty services provided by:HUNT Real Estate ERA
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:July 07, 2026 at 03:59 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
$399,999Active3 beds 3 baths2,271 sq. ft.16425 W Latham Street, Goodyear, AZ 85338
MLS# 7045503Listed by: WEST USA REALTY- New
$424,325Active3 beds 2 baths1,210 sq. ft.237 S 177th Drive, Goodyear, AZ 85338
MLS# 7050673Listed by: MERITAGE HOMES OF ARIZONA, INC - New
$600,000Active4 beds 3 baths3,448 sq. ft.13585 S 175th Drive, Goodyear, AZ 85338
MLS# 7050601Listed by: CITIEA - New
$400,000Active3 beds 3 baths1,890 sq. ft.15043 W Desert Bloom Street, Goodyear, AZ 85338
MLS# 7050640Listed by: CITIEA - New
$646,000Active6 beds 3 baths3,241 sq. ft.17645 W Hale Bopp Drive, Goodyear, AZ 85338
MLS# 7050414Listed by: OPENDOOR BROKERAGE, LLC - New
$658,134Active0.84 Acres0 Lower Buckeye -- #12, Goodyear, AZ 85338
MLS# 7050154Listed by: EXP REALTY - New
$490,575Active5 beds 4 baths2,179 sq. ft.17487 W Southgate Avenue, Goodyear, AZ 85338
MLS# 7050081Listed by: DFH REALTY ARIZONA, LLC - New
$585,000Active3 beds 2 baths1,911 sq. ft.13500 W Alvarado Drive, Goodyear, AZ 85395
MLS# 7050077Listed by: LPT REALTY, LLC - New
$490,000Active4 beds 2 baths1,917 sq. ft.15815 W Hilton Avenue, Goodyear, AZ 85338
MLS# 7049971Listed by: BERKSHIRE HATHAWAY HOMESERVICES ARIZONA PROPERTIES - New
$649,990Active5 beds 4 baths3,232 sq. ft.4018 S 177th Lane, Goodyear, AZ 85338
MLS# 7049871Listed by: WILLIAM RYAN REALTY, INC
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.
© 2023 - 2026 ERA Franchise Systems LLC. All rights reserved. ERA Franchise Systems LLC fully supports the principles of the Fair Housing Act and the Equal Opportunity Act. ERA, ERA Real Estate powered, and their respective logos are registered service marks of ERA Franchise Systems LLC. Each office is independently owned and operated.