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:
- 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 Under Contract
| 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 32
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.
Your message has been sent!
Activate your LoopNet account now to track properties, get real-time alerts, save time on future inquiries, and more.
