Share This Listing

Message

930 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 brokers for more information about this property

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

Save this listing!

Favourite this listing to get notified of price updates, new media and more

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.

ATTACHMENTS

The Indiana OM

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
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
Walk Score®
Very Walkable (82)
What is a Walk Score®, Transit Score® & Bike Score®?
Walk Score® measures the walkability of any address.
Transit Score® measures access to public transit.
Bike Score® measures bikeability of a location.
What is a Walk Score®
, Transit Score® & Bike Score?
Walk Score® measures the walkability
of any address. Transit Score®
measures access to public transit. Bike Score®
measures bikeability of a location.®
  • Listing ID: 38139937

  • Date on Market: 2025-10-20

  • Last Updated:

  • Address: 3525-3549 Indiana St, San Diego, CA 92103

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") }}