15456 W Morning Glory St

Goodyear, AZ 85338
  • $825,000

    Price
  • 0

    Bed
  • 0

    Bath
  • 0

    SqFt

About the Listing gerc01 - lg056

Income-Producing Single-Family Investment | Long-Term Assisted Care Tenant This income-producing single-family residence offers investors a rare opportunity to acquire a stabilized asset leased to an established assisted care operator. A **new five-year lease** has just been executed, providing immediate income stability along with **annual rent increases** throughout the primary lease term. The lease begins at **$5,600 per month** and and increases each year, reaching $6,000 per month by the fifth year. The tenant is responsible for all operating costs associated with the property, including utilities, maintenance, landscaping, and repairs. Own True 7.5% Cap Rate | Long-Term Lease Stability This well-positioned single-family residence offers investors a rare opportunity to acquire a stabilized, income-producing property leased to an established assisted care operator under a NN (Double NN) lease structure. The tenant has recently executed a new 5-year lease, providing immediate income certainty and built-in rent growth. The current lease begins at $5,600 per month, with annual scheduled increases as follows: Year 2: $5,700/month Year 3: $5,800/month Year 4: $5,900/month Year 5: $6,000/month Under the NN lease structure, the tenant is responsible for property taxes, insurance, and HOA fees, while the landlord retains ownership of a professionally operated residential asset with predictable cash flow. This investment delivers a true 7.5% cap rate, supported by contractual rent increases and a mission-critical use tenant. Investment Highlights Single-family home leased to assisted care operator NN lease structure with landlord paying taxes, insurance, and HOA New 5-year lease in place with two 5-year options Scheduled annual rent increases throughout the lease term Strong, stabilized income stream True 7.5% cap rate Passive ownership profile with long-term upside This offering is ideal for investors seeking reliable cash flow, reduced management intensity, and long-term lease security backed by a needs-based tenant. Actual Projected Operating Income (NOI) by Year Sales Price: $825,000 Cap Rate: 7.5% (True) Year 1 NOI (Base Year) Cap Rate Calculation: $825,000 × 7.5% = $61,875 NOI Annual Rent Schedule Year 1: $5,600/mo = $67,200/yr Year 2: $5,700/mo = $68,400/yr Year 3: $5,800/mo = $69,600/yr and increases each year, reaching $6,000 per month by the fifth year. The lease also includes two additional five-year renewal options, offering long-term income continuity and reduced turnover risk. The tenant is responsible for all operating costs associated with the property, including utilities, maintenance, landscaping, and repairs. Ownership responsibilities are limited to property taxes, insurance, and HOA fees, creating a streamlined ownership structure with reduced management intensity. Offered at $825,000, the property delivers a 7.5% capitalization rate, supported by contractual rent growth and a needs-based tenant use that remains resilient across market cycles. This offering is well-suited for investors seeking predictable cash flow, long-term tenancy, and minimal operational involvement in a residential asset. Buyer to verify all facts, figures, lease terms, and expense responsibilities during due diligence.Year 4: $5,900/mo = $70,800/yr Year 5: $6,000/mo = $72,000/yr Based on Year 1 NOI and contractual rent increases (with operating expenses assumed stable), projected NOI trends as follows: YEAR ANNUAL RENT PROJECTED NOI Year 1 $67,200 $61,875 Year 2 $68,400 $63,075 Year 3 $69,600 $64,275 Year 4 $70,800 $65,475 Year 5 $72,000 $66,675 NOI growth is driven by scheduled rent increases while maintaining a predictable expense profile. Buyer to verify all Due Diligence, Facts and Figures

Listing Highlights

Status Active
Days on Site 11
Property Type Multi-Family
MLS ® 6967518
Year Built 2005
Total Square Footage 0
Lot/Acreage N/A
County Maricopa
Neighborhood Centerra

Interior Details

  • Bedrooms: 0
  • Bathrooms: 0 Full
  • Appliances:
  • Air Cond: Ceiling Fan(s),Heat Pump
  • Heating: Individual,Heat Pump
  • Fireplaces:
  • Floor: Ceramic Tile,Vinyl
  • Above Ground Sq Ft:
  • Below Ground Sq Ft: n/a
  • Basement:
  • Other:
  • Water: Master Meter,City Franchise

Exterior Details

  • Garage Capacity: N/A
  • Roof: Tile
  • Others:
  • Sewer: Public Sewer
  • Parking Features: Paved,Garage Door Opener

Financial Details

  • Tax Amount: $1,924
  • Taxes w/Assessments: N/A
  • Tax/Property ID: 500-04-655
  • Tax Year: 2025

Payment Calculator

Monthly Payment

  • in Principal and Interest
  • in Taxes
Years
% Down Payment
% Mortgage Rate

Questions About..

15456 W Morning Glory St Goodyear, AZ 85338

This site is protected by reCAPTCHA and the Google Privacy Policy and Terms of Service apply.

Never Miss A New Property

Get notified any time there's a new home on the market in this neighborhood!

Don't worry! We'll never spam you or sell your details. You can unsubscribe whenever you'd like.

Originating MLS: Arizona Regional Multiple Listing Service (ARMLS)

home

Are you buying or selling a home?

Buying
Selling
Both
home

When are you planning on buying a new home?

1-3 Mo
3-6 Mo
6+ Mo
home

Are you pre-approved for a mortgage?

Yes
No
Using Cash
home

Would you like to schedule a consultation now?

Yes
No

When would you like us to call?

Thanks! We’ll give you a call as soon as possible.

home

When are you planning on selling your home?

1-3 Mo
3-6 Mo
6+ Mo

Would you like to schedule a consultation or see your home value?

Schedule Consultation
My Home Value

or another way