1927 E CROCUS Drive Phoenix, AZ $ 850,000
1927 E CROCUS Drive
$ 850,000
Share Save

1927 E CROCUS Drive

Phoenix, AZ, 85022
$ 850,000
Baths0.0

Monthly Estimate*

$ 5,234

1927 E CROCUS Drive, Phoenix, AZ 85022 - Image 1
1927 E CROCUS Drive, Phoenix, AZ 85022 - Image 2
1927 E CROCUS Drive, Phoenix, AZ 85022 - Image 3
1927 E CROCUS Drive, Phoenix, AZ 85022 - Image 4
1927 E CROCUS Drive, Phoenix, AZ 85022 - Image 5
1927 E CROCUS Drive, Phoenix, AZ 85022 - Image 6
1927 E CROCUS Drive, Phoenix, AZ 85022 - Image 7
1927 E CROCUS Drive, Phoenix, AZ 85022 - Image 8
1927 E CROCUS Drive, Phoenix, AZ 85022 - Image 9
1927 E CROCUS Drive, Phoenix, AZ 85022 - Image 10
1927 E CROCUS Drive, Phoenix, AZ 85022 - Image 11
1927 E CROCUS Drive, Phoenix, AZ 85022 - Image 12
1927 E CROCUS Drive, Phoenix, AZ 85022 - Image 13
1927 E CROCUS Drive, Phoenix, AZ 85022 - Image 14
1927 E CROCUS Drive, Phoenix, AZ 85022 - Image 15
1927 E CROCUS Drive, Phoenix, AZ 85022 - Image 16
1927 E CROCUS Drive, Phoenix, AZ 85022 - Image 17
1927 E CROCUS Drive, Phoenix, AZ 85022 - Image 18
1927 E CROCUS Drive, Phoenix, AZ 85022 - Image 19
1927 E CROCUS Drive, Phoenix, AZ 85022 - Image 20
1927 E CROCUS Drive, Phoenix, AZ 85022 - Image 21
1927 E CROCUS Drive, Phoenix, AZ 85022 - Image 22
1927 E CROCUS Drive, Phoenix, AZ 85022 - Image 23
1927 E CROCUS Drive, Phoenix, AZ 85022 - Image 24
1927 E CROCUS Drive, Phoenix, AZ 85022 - Image 25
1927 E CROCUS Drive, Phoenix, AZ 85022 - Image 26
1927 E CROCUS Drive, Phoenix, AZ 85022 - Image 27
1927 E CROCUS Drive, Phoenix, AZ 85022 - Image 28
1927 E CROCUS Drive, Phoenix, AZ 85022 - Image 29
1927 E CROCUS Drive, Phoenix, AZ 85022 - Image 30
1927 E CROCUS Drive, Phoenix, AZ 85022 - Image 31
1927 E CROCUS Drive, Phoenix, AZ 85022 - Image 32
1927 E CROCUS Drive, Phoenix, AZ 85022 - Image 33
1927 E CROCUS Drive, Phoenix, AZ 85022 - Image 34
1927 E CROCUS Drive, Phoenix, AZ 85022 - Image 35
1927 E CROCUS Drive, Phoenix, AZ 85022 - Image 36
1927 E CROCUS Drive, Phoenix, AZ 85022 - Image 37
1927 E CROCUS Drive, Phoenix, AZ 85022 - Image 38
1927 E CROCUS Drive, Phoenix, AZ 85022 - Image 39
1927 E CROCUS Drive, Phoenix, AZ 85022 - Image 40
1927 E CROCUS Drive, Phoenix, AZ 85022 - Image 41
1927 E CROCUS Drive, Phoenix, AZ 85022 - Image 42
1927 E CROCUS Drive, Phoenix, AZ 85022 - Image 43
1927 E CROCUS Drive, Phoenix, AZ 85022 - Image 44
1927 E CROCUS Drive, Phoenix, AZ 85022 - Image 45
View a Virtual Tour
Studio

Multi-Family Home for sale in Phoenix, AZ

for $850,000. This home was built in 1986.

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%

See more

Multi-Family Pending

Price

$ 850,000

Bedrooms

Studio

Property Type

Multi-Family

Taxes

$ 2,590

Style

Multiple Dwellings

Year Built

1986

Town/City

Phoenix

County/Region

Maricopa

MLS | Web ID

6971140

Features
General
Sewer Public Sewer
Heating Individual Heat Pump
Cooling Ceiling Fan(s) Heat Pump Individual
Roof Tile
Zoning R-3
Construction Materials Wood Frame Painted Stucco Block
Year Built 1986
Electric APS Individual Meter
Township 3N
Tax Year 2025
Ownership Fee Simple Fee Simple
Gross Income 67750.0
Community Features No Pool
County Maricopa
Net Operating Income 62400.0
Operating Expense 2590.0
New Construction N
Property Type Multiple Dwellings
Attached Garage N
Subdivision Name CAVE CREEK UNIT 3
Garage Y/N Y
Status Pending
City Phoenix
Disclosures Seller Prop Disc Stm Sch of Personal Prop
High School District Paradise Valley Unified District
Open Parking Spaces 2.0
Number Of Units Total 6
Carport Y/N N
Tax Annual Amount 2590.0
Lease Renewal Y/N N
Additional Parcels Y/N N
Lease Considered Y/N N
Rent Control Y/N N
Virtual Tour https://tours.arizonarealtours.com/2350793?idx=1
Standard Status Pending
Elementary School District Paradise Valley Unified District
Tax Lot 525
Cap Rate 7.34
New Financing: Conventional True
Senior Community N
New Financing: Cash True
See more
Interior
Flooring Ceramic Tile
Air Conditioning Y/N Y
Heating Y/N Y
Total Baths 0
See more
Exterior
Parking Features Garage Door Opener >1 Space Per Unit On Street
Water Source Individual Meter
Total Parking 4.0
Number of Buildings 1
Spa N
Lot Dimensions irr
Covered Spaces 2.0
Crops Included Y/N N
Irrigation Water Rights Y/N N
See more
Internal Only
Street Number 1 1927
See more
* Excluded Features
List By
Gerchick Real Estate

Broker

Linda@justsoldit.com

Email

Affordability Calculator

$5,449
Per Month
96%
4%
0%
Monthly Principal & Interest
$5,234
Monthly Property Taxes
$216
Monthly Home Insurance
--
Default based on a 30-year fixed rate of 6.25% with 20% down. The estimated payment is offered for convenience and is not an offer of credit. Due to market fluctuations, interest rates are subject to change at any time and without notice. Your individual rate may vary. Rates may differ for FHA, VA or jumbo loans.
Learn more about how to save

Discover how much house you can afford

Your dream home may be within reach.

Learn More about how to save

The time to sell is now
THE TIME TO SELL IS NOW! What's my home worth?
Nearby
4327901 Elementary School
4328081 Middle School
Unknown High School High School
Pricing History
DatePricePrice ChangeDescription
1/20/2026$850,000 Listed Price

Map


See all

1927 E CROCUS Drive, Phoenix, AZ, 85022 is a Multi-Family Home for sale at $850,000. 1927 E CROCUS Drive is a studio with 0.0 baths and was built in 1986. The property's zip code is 85022 which is in Phoenix, AZ