Log In/Sign Up
Your email has been sent.
NNN Master Lease-8 Unit Apartment Building 8939 N 8th St 8 Unit Apartment Building $1,625,000 ($203,125/Unit) 8.09% Cap Rate Phoenix, AZ 85020



INVESTMENT HIGHLIGHTS
- 8-Unit Apartment Complex: Includes 6 one-bedroom units and 2 two-bedroom, one-bath units.
- Extensive Renovations (2024): All bathrooms remodeled with new flooring, plumbing, toilets, showers, tiling, and cabinets,
- Brick Patio: Installed in 2019, featuring TV and power outlets, enhancing tenant outdoor enjoyment
- Office/Storage Space: One unit currently used as an office with a remodeled bathroom, which can be converted into 1 bedroom apartment upon request
- Two Storage Units: Included with the property for additional tenant convenience.
- Security Enhancements: Gated property with a security gate added in 2015-Plus Privacy Wall
EXECUTIVE SUMMARY
Discover a compelling investment opportunity with a newly signed NNN absolute lease, offering stability and growth potential. Situated in a high-demand location, this property features:
Lease Details: A robust 5-year lease with built-in increases in years 2 through 5, ensuring predictable cash flow growth.
Tenant Reliability: A proven tenant known for exceptional property maintenance and consistent, on-time rent payments.
Triple Net Lease: Tenant responsible for taxes, insurance, and property maintenance, reducing landlord responsibilities and maximizing returns.
Options for Expansion: Two additional 5-year renewal options, providing long-term income security and flexibility.
Property Highlights:
Location: Strategically positioned in a thriving area known for its economic stability and growth potential.
Tenant Quality: Established tenant with a strong track record in property care and financial responsibility.
Investment Appeal: Ideal for investors seeking passive income with minimal management involvement and reliable returns.
Financial Snapshot:
Lease Rate: $10,500 per month with scheduled increases, enhancing cash flow over the lease term.
Cap Rate: 8.09% - A strong return on investment with steady, growing income.
Tenant Stability: Secure income stream backed by a reputable tenant committed to property upkeep and lease obligations.
Property Details:
- Comprehensive Renovation: Extensive upgrades position this building competitively in the rental market.
- Unit Mix:
- 6 Units: 1-bedroom apartments
- 2 Units: 2-bedroom, 1-bath apartments
- 1 Office Unit: Currently used as an office space, can be converted to a 1-bedroom apartment
Renovations & Upgrades:
- Apartment Upgrades (Rehabbed in 2024): Each of the 7 units has been thoughtfully updated, with bathroom renovations costing approximately $12,000 per unit.
- Office/Storage Space Addition: Added for approximately $100,000, this versatile space can serve multiple purposes.
Exterior Enhancements:
- Brick patio installed in 2019 ($15,000), featuring TV and power outlets.
- Security gate added in 2015 ($5,000).
- New brick wall for added privacy ($5,000).
- New mailboxes installed in August 2024 ($500).
Property Features:
- On-site laundry facility
- Two storage units included
- Tenant amenities such as microwaves, refrigerators, and stoves in all units
- Gated property for security and privacy
- Currently leased in a Master Lease on an Absolute NNN Lease
Buyer Information:
Buyer to verify all facts and figures.
There is NO SELLER CARRY
Act Now: Don’t miss out on this opportunity to secure a stable, long-term investment with an attractive 8.08% cap rate. Contact us today to learn more and explore this exclusive NNN lease opportunity.
Lease Details: A robust 5-year lease with built-in increases in years 2 through 5, ensuring predictable cash flow growth.
Tenant Reliability: A proven tenant known for exceptional property maintenance and consistent, on-time rent payments.
Triple Net Lease: Tenant responsible for taxes, insurance, and property maintenance, reducing landlord responsibilities and maximizing returns.
Options for Expansion: Two additional 5-year renewal options, providing long-term income security and flexibility.
Property Highlights:
Location: Strategically positioned in a thriving area known for its economic stability and growth potential.
Tenant Quality: Established tenant with a strong track record in property care and financial responsibility.
Investment Appeal: Ideal for investors seeking passive income with minimal management involvement and reliable returns.
Financial Snapshot:
Lease Rate: $10,500 per month with scheduled increases, enhancing cash flow over the lease term.
Cap Rate: 8.09% - A strong return on investment with steady, growing income.
Tenant Stability: Secure income stream backed by a reputable tenant committed to property upkeep and lease obligations.
Property Details:
- Comprehensive Renovation: Extensive upgrades position this building competitively in the rental market.
- Unit Mix:
- 6 Units: 1-bedroom apartments
- 2 Units: 2-bedroom, 1-bath apartments
- 1 Office Unit: Currently used as an office space, can be converted to a 1-bedroom apartment
Renovations & Upgrades:
- Apartment Upgrades (Rehabbed in 2024): Each of the 7 units has been thoughtfully updated, with bathroom renovations costing approximately $12,000 per unit.
- Office/Storage Space Addition: Added for approximately $100,000, this versatile space can serve multiple purposes.
Exterior Enhancements:
- Brick patio installed in 2019 ($15,000), featuring TV and power outlets.
- Security gate added in 2015 ($5,000).
- New brick wall for added privacy ($5,000).
- New mailboxes installed in August 2024 ($500).
Property Features:
- On-site laundry facility
- Two storage units included
- Tenant amenities such as microwaves, refrigerators, and stoves in all units
- Gated property for security and privacy
- Currently leased in a Master Lease on an Absolute NNN Lease
Buyer Information:
Buyer to verify all facts and figures.
There is NO SELLER CARRY
Act Now: Don’t miss out on this opportunity to secure a stable, long-term investment with an attractive 8.08% cap rate. Contact us today to learn more and explore this exclusive NNN lease opportunity.
FINANCIAL SUMMARY (ACTUAL - 2025) Click Here to Access |
ANNUAL | ANNUAL PER SF |
|---|---|---|
| Gross Rental Income |
$99,999
|
$9.99
|
| Other Income |
$99,999
|
$9.99
|
| Vacancy Loss |
$99,999
|
$9.99
|
| Effective Gross Income |
$99,999
|
$9.99
|
| Taxes |
$99,999
|
$9.99
|
| Operating Expenses |
$99,999
|
$9.99
|
| Total Expenses |
$99,999
|
$9.99
|
| Net Operating Income |
$99,999
|
$9.99
|
FINANCIAL SUMMARY (ACTUAL - 2025) Click Here to Access
| Gross Rental Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Other Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Vacancy Loss | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Effective Gross Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Taxes | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Operating Expenses | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Total Expenses | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Net Operating Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
PROPERTY FACTS
| Price | $1,625,000 | Apartment Style | Low-Rise |
| Price Per Unit | $203,125 | Building Class | C |
| Sale Type | Investment | Lot Size | 0.33 AC |
| Cap Rate | 8.09% | Building Size | 4,558 SF |
| Gross Rent Multiplier | 11.33 | Average Occupancy | 100% |
| No. Units | 8 | No. Stories | 1 |
| Property Type | Multifamily | Year Built/Renovated | 1946/2024 |
| Property Subtype | Apartment | Parking Ratio | 2.63/1,000 SF |
| Zoning | R-4 - Residential | ||
| Price | $1,625,000 |
| Price Per Unit | $203,125 |
| Sale Type | Investment |
| Cap Rate | 8.09% |
| Gross Rent Multiplier | 11.33 |
| No. Units | 8 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Low-Rise |
| Building Class | C |
| Lot Size | 0.33 AC |
| Building Size | 4,558 SF |
| Average Occupancy | 100% |
| No. Stories | 1 |
| Year Built/Renovated | 1946/2024 |
| Parking Ratio | 2.63/1,000 SF |
| Zoning | R-4 - Residential |
AMENITIES
- Smoke Detector
UNIT AMENITIES
- Air Conditioning
- Cable Ready
- Microwave
- Storage Space
- Ceiling Fans
- Tile Floors
- Kitchen
- Refrigerator
- Range
- Tub/Shower
- Porch
- Window Coverings
SITE AMENITIES
- Laundry Facilities
- Gated
UNIT MIX INFORMATION
| DESCRIPTION | NO. UNITS | AVG. RENT/MO | SF |
|---|---|---|---|
| 1+1 | 6 | $1,495 | 330 - 560 |
| 2+1 | 2 | $1,350 | 660 |
1 1
Walk Score®
Very Walkable (87)
Bike Score®
Very Bikeable (76)
PROPERTY TAXES
| Parcel Number | 160-03-012A | Total Assessment | $33,034 |
| Land Assessment | $0 | Annual Taxes | ($1) ($0.00/SF) |
| Improvements Assessment | $0 | Tax Year | 2025 |
PROPERTY TAXES
Parcel Number
160-03-012A
Land Assessment
$0
Improvements Assessment
$0
Total Assessment
$33,034
Annual Taxes
($1) ($0.00/SF)
Tax Year
2025
1 of 44
VIDEOS
MATTERPORT 3D EXTERIOR
MATTERPORT 3D TOUR
PHOTOS
STREET VIEW
STREET
MAP
1 of 1
Presented by
NNN Master Lease-8 Unit Apartment Building | 8939 N 8th St
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.
