1927 E Crocus Drive, Phoenix, AZ 85022
Local realty services provided by:Better Homes and Gardens Real Estate BloomTree Realty
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 28, 2026 at 08:48 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)
New listings near 1927 E Crocus Drive
$1,364,705Pending5 beds 6 baths4,492 sq. ft.24035 N 24th Way, Phoenix, AZ 85024
MLS# 6991385Listed by: DRH PROPERTIES INC
$752,000Pending5 beds 3 baths2,096 sq. ft.2583 E Villa Linda Drive, Phoenix, AZ 85024
MLS# 6991364Listed by: DRH PROPERTIES INC
$861,775Pending5 beds 3 baths2,830 sq. ft.2579 E Villa Linda Drive, Phoenix, AZ 85024
MLS# 6991366Listed by: DRH PROPERTIES INC
$835,300Pending4 beds 3 baths2,585 sq. ft.2609 E Villa Linda Drive, Phoenix, AZ 85024
MLS# 6991368Listed by: DRH PROPERTIES INC
$825,030Pending4 beds 3 baths2,585 sq. ft.2575 E Villa Linda Drive, Phoenix, AZ 85024
MLS# 6991371Listed by: DRH PROPERTIES INC
$867,400Pending4 beds 3 baths2,295 sq. ft.2706 E Agave Knoll Road, Phoenix, AZ 85024
MLS# 6991372Listed by: DRH PROPERTIES INC
$1,357,025Pending4 beds 5 baths3,862 sq. ft.24039 N 24th Way, Phoenix, AZ 85024
MLS# 6991379Listed by: DRH PROPERTIES INC- New
$412,000Active3 beds 1 baths1,136 sq. ft.2242 E Harvard Street, Phoenix, AZ 85006
MLS# 6991358Listed by: BLISS REALTY & INVESTMENTS - New
$680,000Active2 beds 3 baths2,563 sq. ft.16 W Encanto Boulevard #408, Phoenix, AZ 85003
MLS# 6991367Listed by: LIBERTAS REAL ESTATE - New
$769,000Active3 beds 3 baths1,901 sq. ft.134 W Holcomb Lane, Phoenix, AZ 85003
MLS# 6991376Listed by: REAL BROKER