Share This Listing

Message

962 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

  • Brand New 2025 Construction in the Heart of Hillcrest
  • Approximately 11% Potential Rent Upside
  • Steps from Shopping, Dining, Balboa Park and Major Medical Employment
  • Offered at $418,421 Per Unit, Below Nearby Development Cost Benchmarks
  • Exempt from AB 1482 Rent Caps Through at Least 2040
  • Nearby $28M Pride Promenade Investment Enhancing Hillcrest

Executive Summary

The Richmond is a newly constructed 19 unit luxury multifamily property in the heart of Hillcrest, one of San Diego’s most desirable and supply constrained rental markets. Completed in 2025, the property features studio, one bedroom and two bedroom residences with modern finishes, in unit laundry, central heating and air conditioning, triple pane windows and private balconies in most units.
Offered at $7,950,000, or approximately $418,000 per unit, The Richmond is priced well below nearby development cost benchmarks while generating approximately $545,000 in annual scheduled income and $372,000 in NOI. The property also offers approximately 11% potential rent upside and benefits from exemption from AB 1482 rent caps through at least 2040, providing significant flexibility for future rent growth.
The property is steps from shopping, dining and major employment centers, including the expanding UC San Diego Health Hillcrest campus and Scripps Mercy Hospital. Hillcrest is also benefiting from major public investment, including the approximately $28 million Pride Promenade project along Normal Street, further enhancing the neighborhood’s walkability and long term appeal.
New construction. Below replacement cost. Strong in place income. Rent upside. Favorable regulatory positioning. An irreplaceable Hillcrest location.

Financial Summary (Actual - 2025)

Annual (CAD) Annual Per SF (CAD)
Gross Rental Income $697,584 $61.50
Other Income $53,928 $4.75
Vacancy Loss $20,928 $1.85
Effective Gross Income $730,583 $64.41
Taxes $137,471 $12.12
Operating Expenses $79,805 $7.04
Total Expenses $217,275 $19.16
Net Operating Income $513,308 $45.25

Financial Summary (Actual - 2025)

Gross Rental Income (CAD)
Annual $697,584
Annual Per SF $61.50
Other Income (CAD)
Annual $53,928
Annual Per SF $4.75
Vacancy Loss (CAD)
Annual $20,928
Annual Per SF $1.85
Effective Gross Income (CAD)
Annual $730,583
Annual Per SF $64.41
Taxes (CAD)
Annual $137,471
Annual Per SF $12.12
Operating Expenses (CAD)
Annual $79,805
Annual Per SF $7.04
Total Expenses (CAD)
Annual $217,275
Annual Per SF $19.16
Net Operating Income (CAD)
Annual $513,308
Annual Per SF $45.25

Property Facts

Price $10,962,573 CAD
Price Per Unit $576,978 CAD
Sale Type Investment
Cap Rate 4.68%
Gross Rent Multiplier 14.59
No. Units 19
Property Type Multifamily
Property Subtype Apartment
Apartment Style Mid-Rise
Building Class B
Lot Size 0.13 AC
Building Size 11,343 SF
No. Stories 4
Year Built 2025
Zoning R-3 - Multi-Family

Amenities

Unit Amenities

  • Air Conditioning
  • Balcony
  • Heating
  • Kitchen
  • Oven
  • Range
  • Tub/Shower
  • Window Coverings

Site Amenities

  • 24 Hour Access
  • Walking/Biking Trails
  • Storage Space
  • Elevator
  • Public Transportation

Unit Mix Information

Description No. Units Avg. Rent/Mo SF
Studios 4 - -
1+1 9 - -
2+1 6 - -
Very walkable
80/100
Exceptionally drivable
100/100
Some public transit
50/100
Moderately bikeable
70/100

Property Taxes

Property Taxes

Parcel Number
445-631-08
Land Assessment
$1,465,282 CAD (2026)
Improvements Assessment
$3,516,297 CAD (2026)
Total Assessment
$4,981,579 CAD (2026)
Annual Taxes
$137,471 CAD ($12.12 CAD/SF)
Tax Year
2025
  • Listing ID: 42054076

  • Date on Market: 2026-09-04

  • Last Updated:

  • Address: 4015 Richmond 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") }}