1927 E Crocus Drive, Phoenix, AZ 85022
Local realty services provided by:CENTURY 21 Northwest Realty
1927 E Crocus Drive,Phoenix, AZ 85022
$625,000
- 6 Beds
- 6 Baths
- - sq. ft.
- Multi-family
- Sold
Listed by: linda s gerchick
Office: gerchick real estate
MLS#:7060894
Source:ARMLS
Sorry, we are unable to map this address
Price summary
- Price:$625,000
About this home
9.74% Day-One Cap Rate--Exceptional Yield for a Single-Family Investment
Absolute NNN Lease Structure--Tenant Reimburses Property Taxes and Insurance
Contractual Annual Rent Increases Throughout the Initial Five-Year Lease Term
Projected Cap Rate Increases to Approximately 10.43% by Year Five
Newly Executed Lease Provides Contractual Rental Income Through December 2030
Tenant's Lease Obligations Are Supported by a Personal Guarantee
More Than $40,000 in Recent Renovations and Capital Improvements
Predictable Rental Income Backed by Phoenix Residential Real Estate
Built-In Income Growth Without Renovation, Repositioning, or Intensive Management
Rare Combination of a Double-Digit Forward Cap Rate 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:September 15, 2026 at 06:23 AM
Rooms and interior
- Bedrooms:6
- Total bathrooms:6
- Flooring:Ceramic Tile, Laminate, Vinyl
Heating and cooling
- Cooling:Ceiling Fan(s), Heat Pump
- Heating:Heat Pump
Structure and exterior
- Year built:1986
- Construction Materials:Block, Painted, Stucco
Utilities
- Water:City Franchise, Individual Meter
Finances and disclosures
- Price:$625,000
- Tax amount:$2,590 (2025)
Parking
- Total parking spaces:3
- 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
$275,000Active2.47 Acres37859 N 34th Avenue #B, Phoenix, AZ 85086
MLS# 7080259Listed by: RE/MAX PREMIER - New
$290,000Active3 beds 2 baths1,429 sq. ft.901 W Angela Drive, Phoenix, AZ 85023
MLS# 7080234Listed by: LISTED SIMPLY - New
$599,000Active2 beds 2 baths1,879 sq. ft.1110 E Orangewood Avenue, Phoenix, AZ 85020
MLS# 7080236Listed by: COMPASS - New
$394,999Active3 beds 3 baths1,871 sq. ft.16027 N 19th Drive, Phoenix, AZ 85023
MLS# 7080218Listed by: DELEX REALTY - New
$265,000Active3 beds 2 baths1,078 sq. ft.1708 W Michelle Drive, Phoenix, AZ 85023
MLS# 7080221Listed by: LISTED SIMPLY - New
$995,000Active1 beds 2 baths1,008 sq. ft.15215 N Kierland Boulevard #310, Scottsdale, AZ 85254
MLS# 7080224Listed by: RETSY - New
$230,000Active3 beds 1 baths891 sq. ft.2211 W Hartford Avenue, Phoenix, AZ 85023
MLS# 7080228Listed by: LISTED SIMPLY 
$3,000,000Pending3 beds 6 baths1,725 sq. ft.7180 E Kierland Boulevard #1208, Scottsdale, AZ 85254
MLS# 7080202Listed by: REALTY ONE GROUP- New
$380,000Active3 beds 3 baths1,907 sq. ft.1807 E Dunbar Drive, Phoenix, AZ 85042
MLS# 7080198Listed by: HOMESMART - New
$610,000Active3 beds 2 baths1,820 sq. ft.5644 N 12th Street, Phoenix, AZ 85014
MLS# 7080189Listed by: COMPASS
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 Century 21 Real Estate LLC. All rights reserved. CENTURY 21®, the CENTURY 21 Logo and C21® are service marks owned by Century 21 Real Estate LLC. Century 21 Real Estate LLC fully supports the principles of the Fair Housing Act and the Equal Opportunity Act. Each office is independently owned and operated. Listing information is deemed reliable but not guaranteed accurate.