1927 E Crocus Drive, Phoenix, AZ 85022
Local realty services provided by:ERA Four Feathers Realty, L.C.
Listed by: linda s gerchick
Office: gerchick real estate
MLS#:6971140
Source:ARMLS
Price summary
- Price:$850,000
About this home
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. Important to see supplement 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 securityan 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
Assuming this is true NNN (rent H 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%...
Contact an agent
Home facts
- Year built:1986
- Listing ID #:6971140
- Updated:March 19, 2026 at 03:10 PM
Rooms and interior
- Flooring:Ceramic Tile
Heating and cooling
- Cooling:Ceiling Fan(s), Heat Pump, Individual Cooling
- Heating:Heat Pump, Individual Heating
Structure and exterior
- Year built:1986
- Construction Materials:Block, Painted, Stucco
Utilities
- Water:City Franchise, Individual Meter
Finances and disclosures
- Price:$850,000
- Tax amount:$2,590 (2025)
Parking
- Total parking spaces:4
- Parking description:Free Parking, More Than 1 Parking Space/Unit, Paved
- Garage:Yes
New listings near 1927 E Crocus Drive
- New
$410,000Active3 beds 2 baths1,361 sq. ft.1948 W Angela Drive, Phoenix, AZ 85023
MLS# 7004667Listed by: OPENDOOR BROKERAGE, LLC - New
$475,000Active3 beds 2 baths1,328 sq. ft.2026 E Glenhaven Drive, Phoenix, AZ 85048
MLS# 7004677Listed by: E & G REAL ESTATE SERVICES - New
$930,500Active3 beds 3 baths2,026 sq. ft.1609 W Virginia Avenue, Phoenix, AZ 85007
MLS# 7004679Listed by: DPR REALTY LLC - New
$635,000Active4 beds 3 baths2,315 sq. ft.15235 S 44th Place, Phoenix, AZ 85044
MLS# 7004696Listed by: WEST USA REALTY - New
$414,900Active4 beds 3 baths1,902 sq. ft.10925 W College Drive, Phoenix, AZ 85037
MLS# 7004466Listed by: AVENEW REALTY INC - New
$475,000Active3 beds 2 baths1,614 sq. ft.3916 E Bloomfield Road, Phoenix, AZ 85032
MLS# 7004482Listed by: KELLER WILLIAMS INTEGRITY FIRST - New
$599,500Active4 beds 3 baths2,049 sq. ft.2601 N 27th Street #4, Phoenix, AZ 85008
MLS# 7004484Listed by: KELLER WILLIAMS REALTY SONORAN LIVING - New
$299,950Active4 beds 2 baths1,750 sq. ft.6116 W Monterey Way, Phoenix, AZ 85033
MLS# 7004485Listed by: REAL BROKER - New
$825,000Active4 beds 2 baths2,581 sq. ft.138 W Surrey Avenue, Phoenix, AZ 85029
MLS# 7004487Listed by: LOCALITY HOMES - New
$795,000Active3 beds 2 baths2,240 sq. ft.17047 N 36th Court, Phoenix, AZ 85032
MLS# 7004489Listed by: RETSY