1927 E Crocus Drive, Phoenix, AZ 85022
Local realty services provided by:HUNT Real Estate ERA
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:February 10, 2026 at 10:12 AM
Heating and cooling
- Cooling:Ceiling Fan(s), Heat Pump, Individual Cooling
- Heating:Heat Pump, Individual Heating
Structure and exterior
- Year built:1986
Utilities
- Water:Individual Meter
Finances and disclosures
- Price:$850,000
- Tax amount:$2,590 (2025)
New listings near 1927 E Crocus Drive
- New
$409,900Active3 beds 2 baths1,271 sq. ft.3039 N 38th Street #11, Phoenix, AZ 85018
MLS# 6983031Listed by: MAIN STREET GROUP - New
$269,800Active3 beds 2 baths1,189 sq. ft.9973 W Mackenzie Drive, Phoenix, AZ 85037
MLS# 6983053Listed by: LEGION REALTY - New
$387,500Active4 beds 2 baths1,845 sq. ft.11255 W Roma Avenue, Phoenix, AZ 85037
MLS# 6983080Listed by: RE/MAX DESERT SHOWCASE - New
$144,000Active-- beds -- baths840 sq. ft.3708 W Lone Cactus Drive, Glendale, AZ 85308
MLS# 6983084Listed by: REALTY ONE GROUP - New
$1,350,000Active3 beds 3 baths2,470 sq. ft.2948 E Crest Lane, Phoenix, AZ 85050
MLS# 6983091Listed by: SENW - New
$1,050,000Active5 beds 4 baths3,343 sq. ft.4658 E Kings Avenue, Phoenix, AZ 85032
MLS# 6982964Listed by: RUSS LYON SOTHEBY'S INTERNATIONAL REALTY - New
$275,000Active2 beds 2 baths1,013 sq. ft.750 E Northern Avenue #1041, Phoenix, AZ 85020
MLS# 6982991Listed by: REALTY ONE GROUP - New
$775,000Active4 beds 2 baths2,000 sq. ft.4128 N 3rd Avenue, Phoenix, AZ 85013
MLS# 6982997Listed by: REAL BROKER - New
$949,900Active3 beds 4 baths2,428 sq. ft.123 W Holcomb Lane, Phoenix, AZ 85003
MLS# 6983020Listed by: INTEGRITY ALL STARS - New
$144,000Active0.23 Acres3708 W Lone Cactus Drive, Glendale, AZ 85308
MLS# 6983022Listed by: REALTY ONE GROUP