1927 E Crocus Dr - Residential Income FOR SALE


Phoenix, AZ 85022- North Mountain
$850,000 USD
602-688-9279
1927 E Crocus Dr, Phoenix, AZ for Sale
$850,000 USD
Residential Income - FOR SALE
1/49
null | 7.34% Cap Rate

1927 E Crocus Dr
Phoenix, AZ 85022
North Mountain


HIGHLIGHTS

  • Fully leased NNN investment with zero landlord responsibilities, Strong, experienced tenant with a proven operating track record
  • Approximately $40,000 in recent capital improvements completed
  • 5-year NNN lease in place with two additional 5-year renewal options, Long-term income security with built-in growth
  • Initial rent of $5,200/month with contractual $100/month annual increases
  • 7.34% cap rate at acquisition with rising cap on cost each year, Turn-key, stabilized asset ideal for passive investors
  • Tenant responsible for taxes, insurance, utilities, pool service, and maintenance, Perfect for hands-off buy-and-hold ownership

OVERVIEW

Turn-Key, Hands-Off Investment with Proven Operator | Phoenix, AZ This is a rare, fully leased, NNN investment opportunity ideal for investors seeking predictable cash flow with zero day-to-day landlord responsibilities. The property is a 4-bedroom, 3-bathroom home with a pool, operating successfully as a licensed transitional housing facility with a strong, experienced tenant and documented operating history. The Seller has invested approximately $40,000 in recent upgrades, resulting in a modern, well-maintained, and highly functional property. With the tenant fully in place and operations stabilized, this offering is perfect for a truly passive investor.  The property is secured by a 5-year NNN lease at $5,200 per month, with annual rent escalations of $1,200 per year in Years 2 through 5, providing built-in income growth. The lease also includes two (2) additional 5-year renewal options, offering long-term stability and downside protection. Landlord Responsibilities: NONE. The tenant is responsible for prorated property taxes, insurance, utilities, pool maintenance, property upkeep, and all operational expenses, allowing ownership to enjoy hands-off income with no management burden. Backed by a tenant with a very strong track record, this investment delivers durable cash flow, annual rent growth, and long-term lease security—an ideal solution for investors prioritizing stability, simplicity, and predictability. Why This Works for Investors Fully leased, stabilized NNN investment Annual rent escalations already built into the lease Two 5-year renewal options for long-term income Experienced, credit-worthy tenant with a strong operating history No landlord responsibilities — truly passive ownership Recent capital improvements already completed Immediate cash flow with upside escalations are $100/month each year (=$1,200/year), then the rent schedule is: Year 1: $5,200/mo Year 2: $5,300/mo Year 3: $5,400/mo Year 4: $5,500/mo Year 5: $5,600/mo This is true NNN (rent ˜ NOI because tenant covers the expenses), here are the cap rates on a $850,000 price: Cap Rate by Year (Price = $850,000) Year    Monthly Rent    Annual NOI    Cap Rate 1    $5,200    $62,400    7.34% 2    $5,300    $63,600    7.48% 3    $5,400    $64,800    7.62% 4    $5,500    $66,000    7.76% 5    $5,600    $67,200    7.91%

FOR SALE DETAILS

PRICE

$850,000 USD

PRICE/SF

$421 USD /SF

CAP RATE

7.34%

% LEASED

-

TENANCY

-

SALE TYPE

Investment

BUILDING DETAILS

PROPERTY NAME

Hands-Off-Master Leased | Strong Tenant | Phx

PROPERTY TYPE

Specialty

PROPERTY SUBTYPE

Residential Income

TOTAL BUILDING SIZE

-

STORIES

2

BUILDING CLASS

B

YEAR BUILT

1985

SPRINKLERS

-

PARKING SPACES

-

LAND DETAILS

LAND ACRES

0.22 AC

LAND SF

9,448 SF

ZONING

R-1-6

APN/PARCEL ID

214-50-196

ASK ABOUT THIS PROPERTY

Linda GerchickGerchick Real EstateMore Info
602-688-9279

By clicking the button, you agree to Showcase's Terms of Use and Privacy Notice.

Linda GerchickGerchick Real EstateMore Info
602-688-9279

By clicking the button, you agree to Showcase's Terms of Use and Privacy Notice.