Log In/Sign Up
Your email has been sent.
535-540 N 600 W - BeeHive Homes of Richfield 7,409 SF Health Care Building Offered at $1,780,000 at a 10.24% Cap Rate in Richfield, UT 84701



Investment Highlights
- Two adjacent residential-style homes providing a familiar and comfortable care setting for residents.
- Selling as a going concern with real estate, FF&E, operational infrastructure, and optional franchise rights included.
- Operational efficiencies through unified staffing and management, supporting margins and care standards.
- Licensed for 19 beds under Utah’s Level I Assisted Living designation, the highest care level for residential environments.
- Strong historical revenue growth, with projected 2025 income of $652K and conservative pro forma NOI of $182K.
- Prime location within minutes of Sevier Valley Medical Center and regional highways, ensuring demand stability.
Executive Summary
BeeHive Homes of Richfield represents a compelling investment in Utah’s expanding senior housing market, offering a fully operational, income-generating assisted living business positioned for growth. The property includes two adjacent homes located on N 600 West in Richfield, Utah, collectively licensed for 19 beds under a Level I Assisted Living Facility license. 2 Buildings for sale.
The operation is structured as a going-concern transfer, encompassing the real estate, operational rights, all furniture, fixtures, and equipment, and the option to retain the BeeHive Homes franchise license. This turnkey opportunity delivers day-one revenue with current occupancy at approximately 79% and a clear path to stabilization at 85%, supported by a blended rate assumption and strong historical growth.
With three consecutive years of revenue growth and projected 2025 gross revenue of $652,189, the property provides a pro forma net operating income of $182,325 at stabilization. Removing existing rent expense through real estate ownership further enhances margins, while filling four vacant beds offers over $156,000 of additional annual revenue at conservative rates.
Strategically located in Richfield’s established residential area near Sevier Valley Medical Center and major highways I-70 and US-89, this asset benefits from steady demand and limited competing supply in a regional healthcare hub. It is rare to find an opportunity offering operational continuity, scalability, and immediate NOI improvement in such a supply-constrained market.
The operation is structured as a going-concern transfer, encompassing the real estate, operational rights, all furniture, fixtures, and equipment, and the option to retain the BeeHive Homes franchise license. This turnkey opportunity delivers day-one revenue with current occupancy at approximately 79% and a clear path to stabilization at 85%, supported by a blended rate assumption and strong historical growth.
With three consecutive years of revenue growth and projected 2025 gross revenue of $652,189, the property provides a pro forma net operating income of $182,325 at stabilization. Removing existing rent expense through real estate ownership further enhances margins, while filling four vacant beds offers over $156,000 of additional annual revenue at conservative rates.
Strategically located in Richfield’s established residential area near Sevier Valley Medical Center and major highways I-70 and US-89, this asset benefits from steady demand and limited competing supply in a regional healthcare hub. It is rare to find an opportunity offering operational continuity, scalability, and immediate NOI improvement in such a supply-constrained market.
Financial Summary (Pro Forma - 2026) Click Here to Access |
Annual | Annual Per SF |
|---|---|---|
| Gross Rental Income |
$99,999
|
$9.99
|
| Other Income |
-
|
-
|
| Vacancy Loss |
-
|
-
|
| Effective Gross Income |
$99,999
|
$9.99
|
| Taxes |
-
|
-
|
| Operating Expenses |
-
|
-
|
| Total Expenses |
$99,999
|
$9.99
|
| Net Operating Income |
$99,999
|
$9.99
|
Financial Summary (Pro Forma - 2026) Click Here to Access
| Gross Rental Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Other Income | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Effective Gross Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Taxes | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Operating Expenses | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Total Expenses | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Net Operating Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
Property Facts
| Price | $1,780,000 | Lot Size | 1.06 AC |
| Price Per Bed | $89,000 | Building Size | 7,409 SF |
| Sale Type | Investment | No. Beds | 20 |
| Cap Rate | 10.24% | No. Stories | 1 |
| Property Type | Health Care | Year Built | 1996 |
| Property Subtype | Assisted Living | Opportunity Zone |
Yes
|
| Building Class | C | ||
| Zoning | Residential / Level I ALF - Residential / Level I ALF Licensed | ||
| Price | $1,780,000 |
| Price Per Bed | $89,000 |
| Sale Type | Investment |
| Cap Rate | 10.24% |
| Property Type | Health Care |
| Property Subtype | Assisted Living |
| Building Class | C |
| Lot Size | 1.06 AC |
| Building Size | 7,409 SF |
| No. Beds | 20 |
| No. Stories | 1 |
| Year Built | 1996 |
| Opportunity Zone |
Yes |
| Zoning | Residential / Level I ALF - Residential / Level I ALF Licensed |
Amenities
- Wheelchair Accessible
Room Mix Information
| Description | No. Beds |
|---|---|
| 2 Beehive homes | 19 |
1 1
Somewhat walkable
30/100
Exceptionally drivable
90/100
Moderately bikeable
60/100
Property Taxes
| Parcel Number | 1-62-17 | Improvements Assessment | $322,587 (2025) |
| Land Assessment | $47,634 (2025) | Total Assessment | $370,221 (2025) |
Property Taxes
Parcel Number
1-62-17
Land Assessment
$47,634 (2025)
Improvements Assessment
$322,587 (2025)
Total Assessment
$370,221 (2025)
1 of 15
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Contact the Sale Advisor
535-540 N 600 W - BeeHive Homes of Richfield
