This feature is unavailable at the moment.

We apologize, but the feature you are trying to access is currently unavailable. We are aware of this issue and our team is working hard to resolve the matter.

Please check back in a few minutes. We apologize for the inconvenience.

- LoopNet Team

You must register your contact information to view secure information on this listing.
You must register your contact information to view secure information on this listing.

Share This Listing

Please enter a valid email address.

Note: To send this property to multiple individuals, insert a semi-colon between each recipient's email address.

LoopNet has taken a strong stance against the practice of sending unsolicited commercial emails, also known as "spam." Please send these emails only to people you know who would be interested in this property. If someone asks you not to send these emails to them, please comply.

thank you

Your email has been sent!

4529 N 28th Pl - New Luxury Assisted Living Biltmore

5,939 SF Health Care Building Offered at $4,000,000 at a 13.50% Cap Rate in Phoenix, AZ 85016

Investment Highlights

  • CUSTOM ASSISTED LIVING NEW CONSTRUCTION!
  • A+ location
  • Double Digit Cap Rate

Executive Summary

Opportunity:
We are pleased to present a rare investment opportunity to acquire a brand new, luxury 13-bedroom 14-bathroom assisted living home in the highly coveted Biltmore Phoenix area! This exclusive offering provides the astute investor seeking cash flow and a higher cap rate, the chance to acquire a Class 'A' property in one of the nation’s most desirable communities for senior living. This 13bd home is conservatively projected to have gross monthly income exceeding $80,000 and an annual gross income surpassing $960,000! Don't miss this exceptional opportunity to own newly constructed luxury residential assisted living home with the potential for further growth and profitability. Construction to be completed in Q1 2025.
Why Biltmore:
The residence is ideally located near premium healthcare facilities, lush parks, renowned Biltmore shopping centers, and gourmet dining, ensuring comfort and convenience for its occupants. The Biltmore area is renowned for its high quality of life, making it an attractive destination for retirees looking for luxury and tranquility. Biltmore in Phoenix is a top-tier investment area due to its prime location with easy access to downtown and Scottsdale, attracting affluent residents and professionals. With limited new construction, property values in Biltmore have shown steady appreciation, supported by a diverse property mix and Phoenix’s overall economic growth. This makes Biltmore an appealing choice for investors seeking a stable, high-return market in a prestigious location.
Licensing:
The facility is licensed through AZDHS for a maximum of 10 assisted living residents. Designed with an open-concept floor plan, each of the 10 private bedrooms includes an en suite full bathroom and private courtyard, ensuring a premium living experience. Additional features include a hall bathroom, live-in caregiver suite with its own en suite bathroom, office, salon, laundry room, spacious living room, a gourmet chefs kitchen, ample storage, abundant natural light, formal dining area, and multiple common seating areas, all designed to promote an active and social lifestyle. Outdoor features a walking path and a tranquil patio area ideal for relaxation and social gatherings. With only 689 licensed 10-bedroom assisted living homes in Maricopa County, this residence is set to stand in the top 1% of assisted living homes in the Valley.
Value Add Opportunity for Expansion:
Value add opportunity includes applying for a 16bd exemption with the City of Phoenix to add on 6 additional bedrooms. The 16bd value add could increase month gross income to $112,000 and annual gross income to $1,344,000!

Financial Summary (Pro forma - 2025)

Annual Annual Per SF
Gross Rental Income $960,000 $161.64
Other Income - -
Vacancy Loss - -
Effective Gross Income $960,000 $161.64
Taxes $3,786 $0.64
Operating Expenses $420,000 $70.72
Total Expenses $423,786 $71.36
Net Operating Income $536,214 $90.29

Financial Summary (Pro forma - 2025)

Gross Rental Income
Annual $960,000
Annual Per SF $161.64
Other Income
Annual -
Annual Per SF -
Vacancy Loss
Annual -
Annual Per SF -
Effective Gross Income
Annual $960,000
Annual Per SF $161.64
Taxes
Annual $3,786
Annual Per SF $0.64
Operating Expenses
Annual $420,000
Annual Per SF $70.72
Total Expenses
Annual $423,786
Annual Per SF $71.36
Net Operating Income
Annual $536,214
Annual Per SF $90.29

Property Facts

Price $4,000,000
Price Per Bed $307,692
Sale Type Investment or Owner User
Cap Rate 13.50%
Property Type Health Care
Property Subtype
Assisted Living
  • Healthcare Congregate SeniorHousing
  • Healthcare Continuing Care Retirement Community
  • Healthcare Skilled Nursing Facility
Lot Size 0.32 AC
Construction Status Under Construction
Building Size 5,939 SF
No. Beds 13
No. Stories 2
Year Built 2025

Room Mix Information

Description No. Beds
- 13

zoning

Zoning Code Residential (Residential)
Residential (Residential)
  • Listing ID: 33829073

  • Date on Market: 11/11/2024

  • Last Updated:

  • Address: 4529 N 28th Pl, Phoenix, AZ 85016

Please Share Your Feedback

We welcome any feedback on how we can improve LoopNet to better serve your needs.
X
{{ getErrorText(feedbackForm.starRating, 'rating') }}
255 character limit ({{ remainingChars() }} characters remainingover)
{{ getErrorText(feedbackForm.msg, 'rating') }}
{{ getErrorText(feedbackForm.fname, 'first name') }}
{{ getErrorText(feedbackForm.lname, 'last name') }}
{{ getErrorText(feedbackForm.phone, 'phone number') }}
{{ getErrorText(feedbackForm.phonex, 'phone extension') }}
{{ getErrorText(feedbackForm.email, 'email address') }}