Share This Listing

Message

963 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

Investment Highlights

  • Triple Lot with 3 Water Meters a Detached House, Cottages, and Duplexes
  • 9/10 Units Renovated
  • Significant Rent Upside Remaining
  • Private Yards for 8/10 Units
  • 13 Parking Spaces for 10 Units
  • 3 Water Meters Suggesting 3-Way Lot Split Potential

Executive Summary

Price reduced by $200,000 to facilitate a quick sale!
Commercial Asset Advisors is pleased to present the opportunity to acquire a high yield, mostly renovated, low-density, triple lot, multifamily asset with a detached 3 Bed /2 Bath house in Central San Diego. The property possesses 3 water meters, suggesting a 3-way lot split could be feasible on the site.
21-33 S. 35th Street was originally constructed in 1960 with 9 of the 10 units renovated in 2021-2022 including the buildout of the two studio ADUs. A few units do possess deferred maintenance from 4-5 years of rental operations. One unit should receive a full interior renovation. 3 units will be delivered vacant at close of escrow to allow for immediate improvements and lease-up of full market rate tenants.
The asset consists of 5 buildings: a detached 3 Bed / 2 Bath house, a 1 Bed / 1 Bath detached cottage, a quadplex of (4) 1 Bed / 1 Bath units, a duplex of (2) Studios, and a duplex of (2) 2022 completion Studio ADUs. All but two units have mid-sized private yards helping to drive longer term occupancy and higher rents. The property is well parked with 13 off-street parking spaces for the 10 units providing for over 1 parking space per bedroom.
21-33 S. 35th Street offers strong financial metrics with $209,748 GSI in-place upon lease-up of the 3 vacant units and $218,630 GSI with the immediately available rent increases on the existing units yielding a 6.07% cap rate. Additionally, the existing rents are under market allowing for further income potential with market gross income of $233,880 for a potential 6.70% cap rate.
The asset is centrally located in Logan Heights providing quick access to Downtown San Diego, Coronado Island, Balboa Park, North Park, South Park, and the San Diego Navy Base, Airport, & Bay all within a 10-minute drive. Select units possess views of Downtown San Diego Skyline and the Coronado Bridge.

Data Room Click Here to Access

Financial Summary (Actual - 2025) Click Here to Access

Annual (CAD) Annual Per SF (CAD)
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
Net Operating Income - -

Financial Summary (Actual - 2025) Click Here to Access

Gross Rental Income (CAD)
Annual $99,999
Annual Per SF $9.99
Other Income (CAD)
Annual $99,999
Annual Per SF $9.99
Vacancy Loss (CAD)
Annual $99,999
Annual Per SF $9.99
Effective Gross Income (CAD)
Annual $99,999
Annual Per SF $9.99
Net Operating Income (CAD)
Annual -
Annual Per SF -

Property Facts

Price $3,150,333 CAD
Price Per Unit $315,033 CAD
Sale Type Investment
Cap Rate 6.07%
Gross Rent Multiplier 10.52
No. Units 10
Property Type Multifamily
Property Subtype Apartment
Apartment Style Garden
Building Class C
Lot Size 0.57 AC
Building Size 5,629 SF
Average Occupancy 90%
No. Stories 2
Year Built/Renovated 1960/2022
Parking Ratio 2.59/1,000 SF
Opportunity Zone Yes
Zoning RM-1-1

Amenities

Unit Amenities

  • Yard

Unit Mix Information

Description No. Units Avg. Rent/Mo SF
1+1 5 - -
3+2 1 - -
Studios 4 - -
Fairly walkable
50/100
Exceptionally drivable
90/100
Some public transit
50/100
Fairly bikeable
50/100

Property Taxes

Property Taxes

Parcel Number
546-136-02
Land Assessment
$1,247,180 CAD
Improvements Assessment
$1,959,854 CAD
Total Assessment
$3,207,033 CAD
  • Listing ID: 35595885

  • Date on Market: 2025-04-23

  • Last Updated:

  • Address: 21-33 S 35th St, San Diego, CA 92113

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") }}