$850,000
1927 E CROCUS Drive, Phoenix, AZ 85022
CAVE CREEK UNIT 3 · Maricopa County
Description
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%
Property details
Interior
Bathrooms
- Total Bathrooms: 0
Interior Features
- Flooring: Ceramic Tile
Appliances
- Free-Standing Range
- Refrigerator
- Dishwasher
- Disposal
- Microwave
- W/D Hookup
Heating and Cooling
- Cooling Features: Heat Pump, Varies by Unit, Ceiling Fan(s)
- Heating Features: Heat Pump, Varies by Unit
Exterior
Exterior and Lot Features
- Sidewalk(s)
Land Info
- Lot Size Dimensions: irr
Garage and Parking
- Attached Garage: No
- Parking Features: Open, Paved, On Street, >1 Space Per Unit, Garage Door Opener, Attached Garage
Community
Neighborhood
- Subdivision: CAVE CREEK UNIT 3
Listing
Other Property Info
- Annual Tax Amount: $2,590
- Source Listing Status: Pending
- County: Maricopa
- Parcel Number: 214-50-196
- Zoning: R-3
- Postal City: Phoenix
- Listing Date: 1/19/2026
- MLS#: 6971140
Features
Building and Construction
- Year Built: 1986
- Property Age: 40
- Construction Materials: Block, Wood Frame, Painted, Stucco
- Roof: Tile
Utilities
- Water Source: City Franchise, Individual Meter
Contact Us
Contact Us
Ask a question or schedule a showing
Listing updated: May 3, 2026
MLS#: 6971140
Data relating to real estate for sale on this website comes in part from the Internet Data Exchange (IDX) program of Arizona Regional Multiple Listing Service. IDX information is provided exclusively for consumers' personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. The data is deemed reliable but is not guaranteed accurate by the MLS.
All information should be verified by the recipient and none is guaranteed as accurate by ARMLS.
© 2026 Arizona Regional Multiple Listing Service. All rights reserved.
Similar homes in Phoenix
House for sale
$850,0004 bds | 2 ba | 2,118 sqft | 0.21 acres
1135 E LAWRENCE Road, Phoenix, AZ 85014
West USA Realty
For sale
$850,0001317 W MONROE Street, Phoenix, AZ 85007
Redfin Corporation
For sale
$850,0002,305 sqft | 0.14 acres
17648 N 32ND Street, Phoenix, AZ 85032
COBE Real Estate, Inc.
House for sale
$850,0003 bds | 3 ba | 3,089 sqft | 0.35 acres
10312 S 16TH Drive, Phoenix, AZ 85041
Realty Executives Arizona Territory
House for sale
$850,0001 bds | 2 ba | 2,145 sqft | 1.11 acres
17230 N 20TH Street, Phoenix, AZ 85022
Compass
House for sale
$850,0004 bds | 3 ba | 2,044 sqft | 0.45 acres
1501 W DUNLAP Avenue, Phoenix, AZ 85021
eXp Realty