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#:7060894
Source:ARMLS
Price summary
- Price:$695,000
About this home
* **9.74% Day-One Cap Rate -- Exceptional Yield in a Single-Family Asset**
* **Absolute NNN Structure -- Tenant Reimburses Property Taxes and Insurance**
* **Contractual Rental Growth Built Into the Initial 5-Year Lease Term**
* **Forward Yield Increases to Approximately 10.43% by Year 5**
* **Newly Executed Lease Provides Contractual Income Through 2030**
* **Personal Guarantee Supports the Tenant's Lease Obligations**
* **More Than $40,000 in Recent Renovations and Capital Improvements**
* **Predictable Income Stream Secured by Phoenix Real Estate**
* **Built-In Upside Without Renovation, Repositioning, or Intensive Management**
* **Rare Combination of Double-Digit Forward Yield and Residential Real Estate** ABSOLUTE NNN SINGLE-TENANT INVESTMENT
5-Year Lease | Built-In Rental Growth | 9.74% Year 1 Cap Rate
POSITIONING
Bond-Like Income Secured by Real Estate
Absolute Triple NNN lease structure
Newly executed 5-year lease commencing January 1, 2026
Personal guarantee
Two additional 5-year renewal options
Monthly base rent increases by $100 each year
Tenant's first right of refusal
ASKING PRICE: $695,000
EXECUTIVE SUMMARY
Gerchick Real Estate is pleased to present a fully stabilized, single-tenant Absolute NNN investment secured by a newly executed 5-year lease.
In addition to base rent, the tenant reimburses the landlord for property taxes and insurance, creating a predictable and largely passive income stream.
This investment offers:
Immediate cash flow
Contractual annual rent growth
Minimal landlord responsibility
Personal guarantee
Long-term renewal potential
Strong initial and forward yields
The property's value is driven by its contractual income stream. This is not an owner-occupant comparable-sale opportunity--it is a yield-focused real estate acquisition.
FINANCIAL OVERVIEW
Year 1 Income
Base Rent: $5,200 per month
NNN Reimbursements: $440.25 per month
Total Monthly Income: $5,640.25
Total Annual Income: $67,683
Year 1 Cap Rate
Purchase Price: $695,000
$67,683 ÷ $695,000 = 9.74%
YEAR 1 CAP RATE: 9.74%
FORWARD YIELD GROWTH
Lease Year Annual Income Yield on Original Purchase Price
Year 1 $67,683 9.74%
Year 2 $68,883 9.91%
Year 3 $70,083 10.08%
Year 4 $71,283 10.26%
Year 5 $72,483 10.43%
By Year 5, the annual yield increases to approximately 10.43% based on the original $695,000 purchase price.
FIVE-YEAR CASH-FLOW PROJECTION
Assuming an all-cash purchase at $695,000:
Lease Year Projected Gross Income
Year 1 $67,683
Year 2 $68,883
Year 3 $70,083
Year 4 $71,283
Year 5 $72,483
Total $350,415
TOTAL PROJECTED FIVE-YEAR GROSS INCOME: $350,415
The projected five-year gross income equals approximately 50.42% of the purchase price, providing investors with the potential to recover more than half of the original acquisition cost through gross income during the initial lease term alone.
LEASE ABSTRACT
Lease commencement: January 1, 2026
Initial lease term: 5 years
Renewal options: Two additional 5-year terms
Base-rent increases: $100 per month annually
Guarantee: Personal guarantee
First right of refusal: Provided to tenant
Property taxes: Reimbursed by tenant
Property insurance: Reimbursed by tenant
Lease structure: Absolute NNN
INVESTMENT THESIS
Why This Asset Performs
Attractive 9.74% initial cap rate
Contractual annual rent increases
Forward yield exceeding 10% beginning in Year 3
Personal guarantee helps reduce investment risk
Minimal ongoing management burden
Annual increases provide a hedge against inflation
Strong Phoenix location
Potential for future cap-rate compression
Contractual income secured by underlying real estate
Two additional 5-year renewal options
This structure may appeal to private investors, 1031 exchange buyers, family offices, and yield-focused purchasers seeking stable real estate income without the management demands of a traditional residential rental.
BUYER REQUIREMENTS
The Seller recognizes that traditional residential appraisal methodology may not fully reflect the value of the property's contractual income stream.
All offers must:
Be submitted as an all-cash purchase; or
Waive the appraisal contingency; and
Include acceptable proof of funds
This is an income-driven acquisition.
DISCLAIMER
All information contained herein has been obtained from sources deemed reliable but is not guaranteed. Buyer shall independently verify all information, including but not limited to lease terms, rental income, reimbursements, expenses, property condition, zoning, square footage, and all other material facts....
Contact an agent
Home facts
- Year built:1986
- Subdivision & Development:CAVE CREEK UNIT 3
- Listing ID #:7060894
- Updated:August 13, 2026 at 03:39 PM
Rooms and interior
- Bedrooms:6
- Total bathrooms:6
- 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:$695,000
- Tax amount:$2,590 (2025)
Parking
- Total parking spaces:2
- Parking description:Free Parking, More Than 1 Parking Space/Unit, Paved
- Garage:Yes
All information should be verified by the recipient and none is guaranteed as accurate by ARMLS. Copyright 2020 Arizona Regional Multiple Listing Service, Inc. All rights reserved.New listings near 1927 E Crocus Drive
- New
$1,400,000Active5 beds 3 baths2,949 sq. ft.16223 N 40th Place, Phoenix, AZ 85032
MLS# 7066004Listed by: HOMESMART - New
$550,000Active3 beds 2 baths1,524 sq. ft.15411 S 45th Street, Phoenix, AZ 85044
MLS# 7066018Listed by: RE/MAX FINE PROPERTIES - New
$485,000Active3 beds 2 baths1,237 sq. ft.1922 E Yale Street, Phoenix, AZ 85006
MLS# 7066019Listed by: REAL BROKER - New
$370,000Active4 beds 2 baths1,927 sq. ft.218 E Milada Drive, Phoenix, AZ 85042
MLS# 7066022Listed by: R.O.I. PROPERTIES - New
$495,000Active2 beds 2 baths1,935 sq. ft.3935 E Rough Rider Road #1034, Phoenix, AZ 85050
MLS# 7066026Listed by: BERKSHIRE HATHAWAY HOMESERVICES ARIZONA PROPERTIES - New
$360,000Active2 beds 1 baths1,465 sq. ft.1202 E Becker Lane, Phoenix, AZ 85020
MLS# 7066027Listed by: MY HOME GROUP REAL ESTATE - New
$575,000Active3 beds 3 baths2,053 sq. ft.33 W Missouri Avenue #8, Phoenix, AZ 85013
MLS# 7066029Listed by: HOMESMART - New
$429,000Active4 beds 2 baths1,737 sq. ft.1821 W Villa Rita Drive, Phoenix, AZ 85023
MLS# 7066040Listed by: PRESIDENTIAL REALTY, LLC - New
$395,000Active2 beds 3 baths1,457 sq. ft.2134 W Harmont Drive, Phoenix, AZ 85021
MLS# 7066048Listed by: COLDWELL BANKER REALTY - New
$1,799,999Active5 beds 4 baths3,496 sq. ft.5815 E Campo Bello Drive, Scottsdale, AZ 85254
MLS# 7066054Listed by: EXP REALTY
Protect your home and budget from life's surprises with an Assurant Home Warranty, backed by a partner that supports you through every step of homeownership. Explore Plans.
© 2026 Better Homes and Gardens Real Estate LLC. An Anywhere Real Estate company. All rights reserved. Better Homes and Gardens® Real Estate is a registered trademark owned by Meredith Operations Corporation, licensed to Better Homes and Gardens Real Estate LLC and used with permission. Better Homes and Gardens Real Estate LLC fully supports the principles of the Fair Housing Act and the Equal Opportunity Act. Listing information is deemed reliable but is not guaranteed accurate.
Each office is independently owned and operated.
Any services or products provided by third parties are not provided by, affiliated with or related to Better Homes and Gardens Real Estate LLC, or its affiliated companies.