- Save your searches
- Get updates on listings
- Track listings
- Add notes and messages
- Personalize your dashboard
8939 N 8TH Street, Phoenix, AZ 85020
Overview
Description
Supplements: ... (Read more) Financial Highlights Asking Price: $1,625,000 Actual Year 2 Cap Rate: 7.83% Year 2 Base Rent: $10,600 per month Annual Base Rent: $127,200 Annual Tax and Insurance Reimbursements: $12,577.32 Total Annual Lease Payment: $139,777.32 Scheduled Annual Base-Rent Increase: $1,200 Price Per Unit: $203,125 September 1, 2026 payment received Lease Highlights Five-year Absolute NNN master lease Initial lease term: September 1, 2025 through August 31, 2030 Approximately four years remain on the initial lease term Base rent increases by $100 per month at the beginning of each remaining lease year Two additional five-year renewal options Personal guarantee First right of refusal Tenant responsible for property taxes, insurance, utilities, maintenance and day-to-day property operations Property Details The property contains eight residential units consisting of: Six one-bedroom/one-bathroom units Two two-bedroom/one-bathroom units On-site laundry room Three separate storage rooms Appliances in every unit Gated access and privacy wall Attractive paver patio with television and electrical outlets Approximately 4,461 square feet of building area The former office has been converted into the eighth residential unit, creating a complete eight-unit residential configuration with no remaining office space. Renovations and Improvements The property underwent extensive interior renovations in 2024, including improvements to the apartment interiors and bathrooms. Additional property improvements include: Exterior painting completed by the tenant Landscaping improvements completed by the tenant Updated apartment interiors Renovated bathrooms Security gate Privacy wall Paver patio Updated mailboxes Well-maintained common areas Investment Opportunity This offering combines an Absolute NNN lease, an actual 7.83% Year 2 cap rate, contractual rent growth and a tenant that actively reinvests in the property. A recent appraisal supports the asking price, providing additional documentation for prospective investors.
Listing Details MLS# 7061722
Location, Tax & Legal
- House Number
- 8939
- Compass
- N
- Street Name
- 8TH
- St Suffix
- Street
- City/Town Code
- Phoenix
- State/Province
- AZ
- Zip Code
- 85020
- Zip4
- 6131
- Country
- US
- County Code
- Maricopa
- Subdivision
- FORD TRACT
- Assessor Number
- 160-03-012-A
- Tax Year
- 2025
- Assessor's Map #
- 3
- Legal Description (Abbrev)
- LOT 12 FORD TRACT MCR 003230
- Assessor's Parcel #
- 12
- Assessor Parcel Ltr
- A
- Add'l Parcels
- No
- Tax Municipality
- Phoenix
- Census Tract
- 105200
- Taxes
- 4198
- Tax District
- PHX
- Legal
- Legal to be provided by title
- Marketing Name
- NNN Leased
Contract Info
- Ownership
- Fee Simple
General Property Description
- Lot Size Dimensions
- IRR
- Year Built
- 1987
- Uncvrd Parking Spcs
- 10
- Total # of Units
- 7
- # of Buildings
- 3
- Zoning
- R-4
- Flood Zone
- TBD
- High School District
- Glendale Union High School District
- High School
- Sunnyslope High School
Remarks Misc
- Cross Street
- 7TH STREET AND DUNLAP
Legal Info
- Lot Number
- 12 & 13
1 Bedroom Units
- # 1 Bedroom Units
- 6
- Avg Rent
- 1200
- Avg SqFt
- 560
- # Baths
- Yes
More Information
2 Bedroom Units
- # 2 Bedroom Units
- 2
- Avg Rent
- 1400
- Avg SqFt
- 660
- # Baths
- Yes
Structure
- Bedrooms Total
- 10
- Bathrooms Total
- 8
Income Expenses
- Gross Annual Sch Inc
- 127200
- Net Operating Income
- 127200
Showing Notification Methods
- Showing Service
- Aligned Showings
- Text
- Yes
- Yes
- Phone Call
- Yes
Project Type
- 5 - 12 Units
- Yes
Efficiency Units
- Avg Rent
- 0
3 Bedrooms Units
- Avg Rent
- 0
4 Bedrooms Units
- Avg Rent
- 0
Construction
- Block
- Yes
- Wood Frame
- Yes
Const - Finish
- Painted
- Yes
- Stucco
- Yes
Roofing
- Composition
- Yes
- Foam
- Yes
- Rolled
- Yes
Floors
- Ceramic Tile
- Yes
- Carpet
- Yes
Sale Includes
- Land & Building
- Yes
- Personal Property
- Yes
- Laundry Equipment
- Yes
- Other (See Remarks)
- Yes
Income & Expenses
- Annual Elec Exp
- 0
- Annual Gas Exp
- 0
- Annual Ins Exp
- 4040.4
- Annual Land Lse Exp
- 0
- Annual Landscape Exp
- 0
- Annual Legal & Acctg
- 0
- Annual Maint Exp
- 0
- Annual Mgmt Exp
- 0
- Annual Trash Exp
- 0
- Annual Wtr/Swr Exp
- 0
- Owner Association
- No
- Annual Ownr Asoc Fee
- 0
- Annual PAD Fee
- 0
- Annual Rplcmnt Rsrvs
- 0
- Annual Other Expense
- 0
- Operating Exp
- 8238.4
- Other Income
- 12577.32
- Vacancy Allowance
- 0
- Adjusted Gross Inc
- 127212
- Total Monthly Rental Income
- 10500
Pmt & Rate Info
- Cap Rate
- 7.83
- Equity
- 1625000
- Down Payment %
- 0
- Monthly Payments
- 0
- Total Owed
- 0
Lockbox Type
- None
- Yes
Community Features
- No Pool
- Yes
- Manager Res/Office
- Yes
- Barbecue
- Yes
- Other
- Yes
- See Remarks
- Yes
Heating
- Heat Pump
- Yes
- Electric
- Yes
- Individual
- Yes
Cooling
- Ceiling Fan(s)
- Yes
- Heat Pump
- Yes
- Individual
- Yes
Exterior Amenities
- Desert Landscaping
- Yes
- Fenced
- Yes
- Curb(s) & Gutter(s)
- Yes
- Cable TV Available
- Yes
- Patio/Balcony
- Yes
- Separate Storage
- Yes
- Security Light(s)
- Yes
Interior Features
- Fire/Smoke Alarm(s)
- Yes
- Mini Blinds
- Yes
Tenant Pays
- Gas
- Yes
- Water
- Yes
- Sewer
- Yes
- Electricity
- Yes
- Trash Collection
- Yes
- Cable TV
- Yes
- Landscaping
- Yes
- Other (See Remarks)
- Yes
Appliances Included
- Disposal
- Yes
- Microwave
- Yes
- Refrigerator
- Yes
- Free-Standing Range
- Yes
- Washer/Dryer
- Yes
- Other
- Yes
Road Surface Type
- Asphalt
- Yes
Source of Fincl Data
- Owner
- Yes
Water Source
- City Franchise
- Yes
- Master Meter
- Yes
Sewer
- Sewer - Public
- Yes
Parking Features
- Free
- Yes
- On Street
- Yes
- >1 Space Per Unit
- Yes
- Paved
- Yes
- Other
- Yes
Electric
- APS
- Yes
- Individual Meter
- Yes
- Other (See Remarks)
- Yes
Gas
- None
- Yes
Owner Pays
- None
- Yes
New Financing
- Cash
- Yes
- Conventional
- Yes
- No Carry
- Yes
Existing 1st Loan
- Treat as Free&Clear
- Yes
Existing 1st Loan Type
- Not Applicable
- Yes
Existing 1st Loan Terms
- Not Applicable
- Yes
Existing 2nd Loan
- Treat as Free&Clear
- Yes
Existing 2nd Loan Type
- Not Applicable
- Yes
Existing 2nd Loan Terms
- Not Applicable
- Yes
Existing 3rd Loan
- Treat as Free&Clear
- Yes
Existing 3rd Loan Type
- Not Applicable
- Yes
Reports/Disclosures
- Seller Prop Disc Stm
- Yes
- APOD/Backup Avaible
- Yes
- Sch of Personal Prop
- Yes
- Other (See Remarks)
- Yes
Existing 3rd Loan Terms
- Not Applicable
- Yes
Environmental
- None
- Yes
Existing Othr Ln Trm
- Not Applicable
- Yes
Property Features