Share This Listing

Message

920 characters remaining

Hmm, there seems to have been an error sending your message. Please try again.

Your email has been sent.

Still interested?

Contact the broker for more information about this property

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

Save this listing!

Favorite this listing to get notified of price updates, new media and more

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.

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
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
Walk Score®
Very Walkable (87)
Bike Score®
Very Bikeable (76)
What is a Walk Score®, Transit Score® & Bike Score®?
Walk Score® measures the walkability of any address.
Transit Score® measures access to public transit.
Bike Score® measures bikeability of a location.
What is a Walk Score®
, Transit Score® & Bike Score?
Walk Score® measures the walkability
of any address. Transit Score®
measures access to public transit. Bike Score®
measures bikeability of a location.®

PROPERTY TAXES

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
  • Listing ID: 32998686

  • Date on Market: 8/29/2024

  • Last Updated:

  • Address: 8939 N 8th St, Phoenix, AZ 85020

Link copied
Your LoopNet account has been created!

Please Share Your Feedback

We welcome any feedback on how we can improve LoopNet to better serve your needs.
X
{{ getErrorText(feedbackForm.starRating, "rating") }}
255 character limit ({{ remainingChars() }} charactercharacters remainingover)
{{ getErrorText(feedbackForm.msg, "rating") }}
{{ getErrorText(feedbackForm.fname, "first name") }}
{{ getErrorText(feedbackForm.lname, "last name") }}
{{ getErrorText(feedbackForm.phone, "phone number") }}
{{ getErrorText(feedbackForm.phonex, "phone extension") }}
{{ getErrorText(feedbackForm.email, "email address") }}