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:June 16, 2026 at 02:52 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
$199,900Active1 beds 1 baths608 sq. ft.729 W Coolidge Street #110, Phoenix, AZ 85013
MLS# 7043422Listed by: HOMESMART - New
$345,000Active1 beds 1 baths866 sq. ft.11640 N Tatum Boulevard #2045, Phoenix, AZ 85028
MLS# 7043428Listed by: HOMESMART - New
$674,999Active3 beds 2 baths1,652 sq. ft.2721 E Cannon Drive, Phoenix, AZ 85028
MLS# 7043448Listed by: MY HOME GROUP REAL ESTATE - New
$409,900Active4 beds 2 baths1,520 sq. ft.8719 W Avalon Drive, Phoenix, AZ 85037
MLS# 7043452Listed by: EXP REALTY - New
$945,000Active5 beds 5 baths2,927 sq. ft.814 E Deer Creek Road, Phoenix, AZ 85048
MLS# 7043457Listed by: KELLER WILLIAMS REALTY SONORAN LIVING - New
$499,000Active4 beds 2 baths2,124 sq. ft.2548 W Grenadine Road, Phoenix, AZ 85041
MLS# 7043459Listed by: FATHOM REALTY ELITE - New
$860,000Active4 beds 2 baths2,228 sq. ft.126 W Seldon Lane, Phoenix, AZ 85021
MLS# 7043466Listed by: REDFIN CORPORATION - New
$450,000Active3 beds 2 baths1,366 sq. ft.9831 N 11th Street, Phoenix, AZ 85020
MLS# 7043471Listed by: INCYTE REALTY, LLC - New
$660,000Active3 beds 3 baths2,068 sq. ft.6424 N 17th Place, Phoenix, AZ 85016
MLS# 7043476Listed by: COMPASS - New
$775,000Active5 beds 3 baths2,393 sq. ft.6429 N 17th Street, Phoenix, AZ 85016
MLS# 7043482Listed by: COMPASS