Log In/Sign Up
Your email has been sent.
1102 Pacific Beach Dr 8 Unit Apartment Building $6,590,304 CAD ($823,788 CAD/Unit) 3.74% Cap Rate San Diego, CA 92109



Investment Highlights
- Premier Location – A+ coastal location directly across from Sail Bay and just 4 blocks to the ocean.
- Interior Layouts – All units feature in-unit laundry and en suite bathrooms in the primary bedrooms (2-bed units).
- Unit F Delivered Vacant – Top floor bay view unit will be delivered vacant, offering immediate remodel opportunity or owner-user potential.
- Excellent Unit Mix – Seven (7) spacious 2-Bed/2-Bath units plus one (1) 1-Bed/1-Bath unit.
- Parking – Eleven (11) on-site spaces. (3 tandem, 1 Single, and 2 Double Garages)
- Cost Per Square Foot – Extremely competitive price per square foot compared to comparable coastal assets.
Executive Summary
Rarely available steps from Sail Bay, this 8-unit apartment building offers investors an exceptional opportunity to acquire a premier coastal asset with immediate upside. Located directly across from Sail Bay and just four blocks from the ocean, the property combines an A+ location with a highly desirable unit mix of seven (7) spacious 2-bed/2-bath units and one (1) 1-bed/1-bath unit.
The building features generous floor plans with in-unit laundry, en suite bathrooms in the primary bedrooms (2-bed units), and Eleven (11) on-site parking spaces including three tandem spaces, one single space, and two double garages. Unit F, the top-floor bay view apartment, will be delivered vacant at closing—ideal for an immediate lease-up at market rent or for an owner-user seeking a one-of-a-kind coastal residence.
This property presents multiple value-add strategies. Current rents are approximately 28% below market, allowing a new owner to realize significant income growth through strategic renovations and lease turnovers. Two units have already been upgraded, providing a clear roadmap for further improvements. In addition, the rear double garages offer the potential to add ADUs, enhancing overall revenue.
Given its prime location, spacious layouts, and strong demand, this property is also well-positioned for potential Short Term Rental or similar vacation rental strategies to further maximize returns. Offered at an attractive price per square foot compared to nearby coastal assets, 1102 Pacific Beach Drive represents a rare chance to own and improve a trophy investment in one of San Diego’s most sought-after rental markets.
The building features generous floor plans with in-unit laundry, en suite bathrooms in the primary bedrooms (2-bed units), and Eleven (11) on-site parking spaces including three tandem spaces, one single space, and two double garages. Unit F, the top-floor bay view apartment, will be delivered vacant at closing—ideal for an immediate lease-up at market rent or for an owner-user seeking a one-of-a-kind coastal residence.
This property presents multiple value-add strategies. Current rents are approximately 28% below market, allowing a new owner to realize significant income growth through strategic renovations and lease turnovers. Two units have already been upgraded, providing a clear roadmap for further improvements. In addition, the rear double garages offer the potential to add ADUs, enhancing overall revenue.
Given its prime location, spacious layouts, and strong demand, this property is also well-positioned for potential Short Term Rental or similar vacation rental strategies to further maximize returns. Offered at an attractive price per square foot compared to nearby coastal assets, 1102 Pacific Beach Drive represents a rare chance to own and improve a trophy investment in one of San Diego’s most sought-after rental markets.
Financial Summary (Actual - 2026) |
Annual (CAD) | Annual Per SF (CAD) |
|---|---|---|
| Gross Rental Income |
$420,461
|
$53.51
|
| Other Income |
-
|
-
|
| Vacancy Loss |
$12,614
|
$1.61
|
| Effective Gross Income |
$407,848
|
$51.90
|
| Taxes |
$82,535
|
$10.50
|
| Operating Expenses |
$79,165
|
$10.07
|
| Total Expenses |
$161,700
|
$20.58
|
| Net Operating Income |
$246,148
|
$31.32
|
Financial Summary (Actual - 2026)
| Gross Rental Income (CAD) | |
|---|---|
| Annual | $420,461 |
| Annual Per SF | $53.51 |
| Other Income (CAD) | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss (CAD) | |
|---|---|
| Annual | $12,614 |
| Annual Per SF | $1.61 |
| Effective Gross Income (CAD) | |
|---|---|
| Annual | $407,848 |
| Annual Per SF | $51.90 |
| Taxes (CAD) | |
|---|---|
| Annual | $82,535 |
| Annual Per SF | $10.50 |
| Operating Expenses (CAD) | |
|---|---|
| Annual | $79,165 |
| Annual Per SF | $10.07 |
| Total Expenses (CAD) | |
|---|---|
| Annual | $161,700 |
| Annual Per SF | $20.58 |
| Net Operating Income (CAD) | |
|---|---|
| Annual | $246,148 |
| Annual Per SF | $31.32 |
Property Facts
| Price | $6,590,304 CAD | Apartment Style | Low-Rise |
| Price Per Unit | $823,788 CAD | Building Class | C |
| Sale Type | Investment | Lot Size | 0.12 AC |
| Cap Rate | 3.74% | Building Size | 7,943 SF |
| Gross Rent Multiplier | 15.67 | Average Occupancy | 100% |
| No. Units | 8 | No. Stories | 3 |
| Property Type | Multifamily | Year Built | 1969 |
| Property Subtype | Apartment | Parking Ratio | 1.38/1,000 SF |
| Zoning | RM-2-5 | ||
| Price | $6,590,304 CAD |
| Price Per Unit | $823,788 CAD |
| Sale Type | Investment |
| Cap Rate | 3.74% |
| Gross Rent Multiplier | 15.67 |
| No. Units | 8 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Low-Rise |
| Building Class | C |
| Lot Size | 0.12 AC |
| Building Size | 7,943 SF |
| Average Occupancy | 100% |
| No. Stories | 3 |
| Year Built | 1969 |
| Parking Ratio | 1.38/1,000 SF |
| Zoning | RM-2-5 |
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 2+2 | 7 | $4,661 CAD | 847 - 1,113 |
| 1+1 | 1 | $3,371 CAD | 696 |
1 1
Moderately walkable
60/100
Moderately drivable
70/100
Limited public transit
30/100
Very bikeable
80/100
Property Taxes
| Parcel Number | 423-252-20 | Total Assessment | $3,790,391 CAD (2025) |
| Land Assessment | $2,531,277 CAD (2025) | Annual Taxes | $82,535 CAD ($10.39 CAD/SF) |
| Improvements Assessment | $1,259,115 CAD (2025) | Tax Year | 2026 |
Property Taxes
Parcel Number
423-252-20
Land Assessment
$2,531,277 CAD (2025)
Improvements Assessment
$1,259,115 CAD (2025)
Total Assessment
$3,790,391 CAD (2025)
Annual Taxes
$82,535 CAD ($10.39 CAD/SF)
Tax Year
2026
1 of 14
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
1102 Pacific Beach Dr
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.
