Log In/Sign Up
Your email has been sent.
Value-Add 9 Units **6.74 Proforma CAP** 3404 Helix St 9 Unit Apartment Building $3,285,096 CAD ($365,011 CAD/Unit) 5.33% Cap Rate Spring Valley, CA 91977
Investment Highlights
- High Rental Demand Location – Spring Valley
- Strong Unit Mix: Three (3) 2Bedroom / 2Bathroom Units & Six (6) 1Bedroom / 1Bathroom Units
- Onsite Laundry Room
- 9-Unit Property on a 15,415 SF Lot
- Value-Add Potential
- Twelve (12) Off-Street Parking Spots + 2-Car Garage
Executive Summary
The Helix Street Apartment Homes is a well-located 9-unit multifamily asset situated in the growing community of Spring Valley, within central San Diego County. Spanning a generous 15,415sf lot, the property consists of three (3) 2Bedroom / 2Bathroom units and six (6) 1Bedroom / 1Bathroom units. Tenant amenities include an onsite laundry room, twelve (12) surface parking spots and a 2-car garage. This asset presents both stable in-place income and significant value-add potential. With a strong unit mix, ample parking, and proximity to schools, freeways, and daily conveniences, this offering is ideal for both long-term investors and operators seeking yield and upside.
Financial Summary (Actual - 2025) |
Annual (CAD) | Annual Per SF (CAD) |
|---|---|---|
| Gross Rental Income |
$275,700
|
$42.23
|
| Other Income |
$2,464
|
$0.38
|
| Vacancy Loss |
$8,346
|
$1.28
|
| Effective Gross Income |
$269,819
|
$41.33
|
| Taxes |
-
|
-
|
| Operating Expenses |
-
|
-
|
| Total Expenses |
$94,568
|
$14.49
|
| Net Operating Income |
$175,250
|
$26.85
|
Financial Summary (Actual - 2025)
| Gross Rental Income (CAD) | |
|---|---|
| Annual | $275,700 |
| Annual Per SF | $42.23 |
| Other Income (CAD) | |
|---|---|
| Annual | $2,464 |
| Annual Per SF | $0.38 |
| Vacancy Loss (CAD) | |
|---|---|
| Annual | $8,346 |
| Annual Per SF | $1.28 |
| Effective Gross Income (CAD) | |
|---|---|
| Annual | $269,819 |
| Annual Per SF | $41.33 |
| Taxes (CAD) | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Operating Expenses (CAD) | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Total Expenses (CAD) | |
|---|---|
| Annual | $94,568 |
| Annual Per SF | $14.49 |
| Net Operating Income (CAD) | |
|---|---|
| Annual | $175,250 |
| Annual Per SF | $26.85 |
Property Facts
| Price | $3,285,096 CAD | Apartment Style | Low-Rise |
| Price Per Unit | $365,011 CAD | Building Class | C |
| Sale Type | Investment | Lot Size | 0.35 AC |
| Cap Rate | 5.33% | Building Size | 6,528 SF |
| Gross Rent Multiplier | 11.81 | Average Occupancy | 100% |
| No. Units | 9 | No. Stories | 2 |
| Property Type | Multifamily | Year Built | 1978 |
| Property Subtype | Apartment | Parking Ratio | 1.99/1,000 SF |
| Zoning | RU - Residential | ||
| Price | $3,285,096 CAD |
| Price Per Unit | $365,011 CAD |
| Sale Type | Investment |
| Cap Rate | 5.33% |
| Gross Rent Multiplier | 11.81 |
| No. Units | 9 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Low-Rise |
| Building Class | C |
| Lot Size | 0.35 AC |
| Building Size | 6,528 SF |
| Average Occupancy | 100% |
| No. Stories | 2 |
| Year Built | 1978 |
| Parking Ratio | 1.99/1,000 SF |
| Zoning | RU - Residential |
Amenities
Unit Amenities
- Heating
- Kitchen
- Refrigerator
- Range
- Tub/Shower
Site Amenities
- Fenced Lot
- Walk-Up
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 1+1 | 6 | $2,249 CAD | 588 |
| 2+2 | 3 | $3,161 CAD | 1,000 |
1 1
Property Taxes
| Parcel Number | 504-021-13 | Improvements Assessment | $926,389 CAD |
| Land Assessment | $441,972 CAD | Total Assessment | $1,368,361 CAD |
Property Taxes
Parcel Number
504-021-13
Land Assessment
$441,972 CAD
Improvements Assessment
$926,389 CAD
Total Assessment
$1,368,361 CAD
1 of 8
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
Value-Add 9 Units **6.74 Proforma CAP** | 3404 Helix St
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.
Your message has been sent!
Activate your LoopNet account now to track properties, get real-time alerts, save time on future inquiries, and more.