Log In/Sign Up
Your email has been sent.
Indiana Street Apartments 3525-3549 Indiana St 23 Unit Apartment Building $25,126,561 CAD ($1,092,459 CAD/Unit) 2.82% Cap Rate San Diego, CA 92103



INVESTMENT HIGHLIGHTS
- 2019 Construction - Built To Condo Specs (9’ ceilings, 8’ entry/patio doors, air gap between units, & sound-deafening subfloors)
- Includes PV Solar Array
- Built with high quality specs by local developer for long term ownership
- Offered with fully assumable HUD loan fixed at 2.5% through 2057! Current Balance of $7,900,000
- 28 private parking spaces, 21 of which located in secure garage
EXECUTIVE SUMMARY
The Indiana is a rare opportunity to have long term positive leverage for class A product and Class A location. Offered in conjunction with this asset is an Assumable HUD Loan fixed at 2.5% through 2057! Built to keep, The Indiana is a 23 Unit complex located in San Diego's Hillcrest neighborhood. The property features a unit mix of oversized 1- & 2-bedrooms in the form of cottages and townhomes.
The interior amenities include but are not limited to: wood flooring, cabinetry, counters, fixtures and appliances as well as in-unit Washer/Dryers. Many of the units have sizable balconies. The ultra high end construction and interior finishes will ensure low maintenance/management for the long term. Hillcrest is one of the strongest rental markets in San Diego County with very little vacancy and continued rental growth projected.
The current loan can be assumed with a balance of $7,900,000 and fixed until January 2057. P&I Payment is $30,471/month. The original existing 2 cottages have been completely remodeled and are currently benefiting from some property tax savings as they qualify for The Mills Act. The property was built to condo specs for future conversion. It includes 9’ ceilings, 8’ entry and patio doors, air gap between units, and sound-deafening subfloors. There is PV solar array for added power, low water usage landscaping, water is sub-metered and 28 private parking spaces are offered to tenants (21 of which are in a secure garage). The property sits 6 minutes to downtown, 10 minutes to SD International Airport and a mere two blocks from many shops and restaurants.
The interior amenities include but are not limited to: wood flooring, cabinetry, counters, fixtures and appliances as well as in-unit Washer/Dryers. Many of the units have sizable balconies. The ultra high end construction and interior finishes will ensure low maintenance/management for the long term. Hillcrest is one of the strongest rental markets in San Diego County with very little vacancy and continued rental growth projected.
The current loan can be assumed with a balance of $7,900,000 and fixed until January 2057. P&I Payment is $30,471/month. The original existing 2 cottages have been completely remodeled and are currently benefiting from some property tax savings as they qualify for The Mills Act. The property was built to condo specs for future conversion. It includes 9’ ceilings, 8’ entry and patio doors, air gap between units, and sound-deafening subfloors. There is PV solar array for added power, low water usage landscaping, water is sub-metered and 28 private parking spaces are offered to tenants (21 of which are in a secure garage). The property sits 6 minutes to downtown, 10 minutes to SD International Airport and a mere two blocks from many shops and restaurants.
FINANCIAL SUMMARY (ACTUAL - 2024) 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 (ACTUAL - 2024) 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 | $25,126,561 CAD | Apartment Style | Mid-Rise |
| Price Per Unit | $1,092,459 CAD | Building Class | C |
| Sale Type | Investment | Lot Size | 0.56 AC |
| Cap Rate | 2.82% | Building Size | 26,125 SF |
| Gross Rent Multiplier | 19.9 | Average Occupancy | 100% |
| No. Units | 23 | No. Stories | 5 |
| Property Type | Multifamily | Year Built | 2019 |
| Property Subtype | Apartment | Parking Ratio | 1.07/1,000 SF |
| Zoning | 9 | ||
| Price | $25,126,561 CAD |
| Price Per Unit | $1,092,459 CAD |
| Sale Type | Investment |
| Cap Rate | 2.82% |
| Gross Rent Multiplier | 19.9 |
| No. Units | 23 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Mid-Rise |
| Building Class | C |
| Lot Size | 0.56 AC |
| Building Size | 26,125 SF |
| Average Occupancy | 100% |
| No. Stories | 5 |
| Year Built | 2019 |
| Parking Ratio | 1.07/1,000 SF |
| Zoning | 9 |
AMENITIES
- Smoke Detector
UNIT AMENITIES
- Air Conditioning
- Balcony
- Cable Ready
- Dishwasher
- Disposal
- Microwave
- Storage Space
- Washer/Dryer
- Heating
- Ceiling Fans
- Kitchen
- Vaulted Ceiling
- High Speed Internet Access
- Ice Maker
- Refrigerator
- Oven
- Sprinkler System
- Stainless Steel Appliances
- Tub/Shower
- Views
- Walk-In Closets
- Wi-Fi
- Deck
- Double Pane Windows
- Family Room
- Patio
- Vinyl Flooring
SITE AMENITIES
- Controlled Access
- Courtyard
- Gated
- Storage Space
- Bicycle Storage
- Car Charging Station
- Elevator
UNIT MIX INFORMATION
| DESCRIPTION | NO. UNITS | AVG. RENT/MO | SF |
|---|---|---|---|
| 1+1 | 16 | $3,871 CAD | 650 - 740 |
| 2+2 | 4 | $5,339 CAD | 1,040 |
| 1+1.5 | 3 | $4,956 CAD | 915 |
1 1
Walk Score®
Very Walkable (82)
1 of 28
VIDEOS
MATTERPORT 3D EXTERIOR
MATTERPORT 3D TOUR
PHOTOS
STREET VIEW
STREET
MAP
1 of 1
Presented by
Indiana Street Apartments | 3525-3549 Indiana 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.
