Log In/Sign Up
Your email has been sent.
3305-3309 Clairemont Mesa Blvd 6 Unit Apartment Building $4,731,043 CAD ($788,507 CAD/Unit) 5% Cap Rate San Diego, CA 92117



Investment Highlights
- Six units across three detached buildings; delivered 100% vacant for full mark-to-market on day one.
- $555,833 per unit and $717 PSF, below the $562,033 closed-comp average.
- Two units with private rooftop decks commanding top-of-market rents.
- 5.00% market cap on $166,778 stabilized pro forma NOI; 4.36% to 5.49% cap range across scenarios.
- Four 2026-built residences plus a renovated 1983 duplex; no deferred maintenance.
- One 2BR deed-restricted at $3,200/mo; five units unrestricted.
Executive Summary
Commercial Asset Advisors presents 3305-3309 Clairemont Mesa Blvd, a six-unit multifamily asset in central San Diego's Clairemont submarket, delivered 100% vacant with a clean path to market rents. The offering pairs four 2026-built residences with a fully renovated 1983 duplex across two detached buildings, giving a new owner modern product, no deferred maintenance, and the flexibility to set every rent to market on day one.
Priced at $3,335,000 ($555,833 per unit, $717 PSF), the asset is underwritten to a 5.00% market cap on $166,778 of stabilized pro forma NOI, with a conservative-to-premium NOI range of $145,438 to $183,194 (4.36% to 5.49% cap). New-construction efficiency holds operating expenses near 29% of effective gross income. The basis sits below the $562,033 closed-comp average and between the two directly comparable 2025 six-unit deliveries in the submarket.
The unit mix is five two-bedroom and one one-bedroom residence, two with private rooftop decks. Units are delivered fully furnished with a wellness and Apple smart-home package, including HomeKit integration, whole-property filtered water, filtered showers, and smart climate and entry systems throughout. One two-bedroom (Unit 3309-3) is deed-restricted at $3,200 per month; the remaining five are unrestricted and lease at market.
Position is on the Clairemont Mesa Blvd corridor with immediate access to the 805, SR-52, and SR-163, central to Bay Park, Bay Ho, UTC, Mission Valley, and the coast. RM-1-1 zoning, 6,083 SF lot, 4,650 SF building area. Offered free and clear.
Priced at $3,335,000 ($555,833 per unit, $717 PSF), the asset is underwritten to a 5.00% market cap on $166,778 of stabilized pro forma NOI, with a conservative-to-premium NOI range of $145,438 to $183,194 (4.36% to 5.49% cap). New-construction efficiency holds operating expenses near 29% of effective gross income. The basis sits below the $562,033 closed-comp average and between the two directly comparable 2025 six-unit deliveries in the submarket.
The unit mix is five two-bedroom and one one-bedroom residence, two with private rooftop decks. Units are delivered fully furnished with a wellness and Apple smart-home package, including HomeKit integration, whole-property filtered water, filtered showers, and smart climate and entry systems throughout. One two-bedroom (Unit 3309-3) is deed-restricted at $3,200 per month; the remaining five are unrestricted and lease at market.
Position is on the Clairemont Mesa Blvd corridor with immediate access to the 805, SR-52, and SR-163, central to Bay Park, Bay Ho, UTC, Mission Valley, and the coast. RM-1-1 zoning, 6,083 SF lot, 4,650 SF building area. Offered free and clear.
Data Room Click Here to Access
- Offering Memorandum
Financial Summary (Pro Forma - 2026) 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
|
| 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 (Pro Forma - 2026) 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 |
| Taxes (CAD) | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Operating Expenses (CAD) | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Total Expenses (CAD) | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Net Operating Income (CAD) | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
Property Facts
| Price | $4,731,043 CAD | Apartment Style | Low-Rise |
| Price Per Unit | $788,507 CAD | Building Class | C |
| Sale Type | Investment | Lot Size | 0.14 AC |
| Cap Rate | 5% | Building Size | 4,650 SF |
| Sale Condition | 1031 Exchange | Average Occupancy | 0% |
| Gross Rent Multiplier | 13.6 | No. Stories | 2 |
| No. Units | 6 | Year Built | 2026 |
| Property Type | Multifamily | Parking Ratio | 1.08/1,000 SF |
| Property Subtype | Apartment | ||
| Zoning | RM1-1 - Residential Multifamily | ||
| Price | $4,731,043 CAD |
| Price Per Unit | $788,507 CAD |
| Sale Type | Investment |
| Cap Rate | 5% |
| Sale Condition | 1031 Exchange |
| Gross Rent Multiplier | 13.6 |
| No. Units | 6 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Low-Rise |
| Building Class | C |
| Lot Size | 0.14 AC |
| Building Size | 4,650 SF |
| Average Occupancy | 0% |
| No. Stories | 2 |
| Year Built | 2026 |
| Parking Ratio | 1.08/1,000 SF |
| Zoning | RM1-1 - Residential Multifamily |
Amenities
Unit Amenities
- Air Conditioning
- Dishwasher
- Microwave
- Washer/Dryer
- Washer/Dryer Hookup
- Kitchen
- Refrigerator
- Oven
- Stainless Steel Appliances
- Range
- Views
- Double Pane Windows
- Freezer
- Garden
- Patio
- Vinyl Flooring
- Large Bedrooms
Site Amenities
- Cabana
- Walking/Biking Trails
- Roof Terrace
- Sundeck
- Walk-Up
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 2+1 | 5 | $4,745 CAD | 617 - 650 |
| 1+1 | 1 | $4,462 CAD | 550 |
1 1
Fairly walkable
40/100
Exceptionally drivable
100/100
Limited public transit
30/100
Moderately bikeable
60/100
Property Taxes
| Parcel Number | 359-311-09 | Total Assessment | $1,456,481 CAD (2025) |
| Land Assessment | $1,275,129 CAD (2025) | Annual Taxes | -$1 CAD ($0.00 CAD/SF) |
| Improvements Assessment | $181,352 CAD (2025) | Tax Year | 2026 |
Property Taxes
Parcel Number
359-311-09
Land Assessment
$1,275,129 CAD (2025)
Improvements Assessment
$181,352 CAD (2025)
Total Assessment
$1,456,481 CAD (2025)
Annual Taxes
-$1 CAD ($0.00 CAD/SF)
Tax Year
2026
1 of 22
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
3305-3309 Clairemont Mesa Blvd
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.
