Log In/Sign Up
Your email has been sent.
4015 Richmond St 19 Unit Apartment Building $10,962,573 CAD ($576,978 CAD/Unit) 4.68% Cap Rate San Diego, CA 92103



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.
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 | Property Subtype | Apartment |
| Price Per Unit | $576,978 CAD | Apartment Style | Mid-Rise |
| Sale Type | Investment | Building Class | B |
| Cap Rate | 4.68% | Lot Size | 0.13 AC |
| Gross Rent Multiplier | 14.59 | Building Size | 11,343 SF |
| No. Units | 19 | No. Stories | 4 |
| Property Type | Multifamily | Year Built | 2025 |
| Zoning | R-3 - Multi-Family | ||
| 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 | - | - |
1 1
Very walkable
80/100
Exceptionally drivable
100/100
Some public transit
50/100
Moderately bikeable
70/100
Property Taxes
| Parcel Number | 445-631-08 | Total Assessment | $4,981,579 CAD (2026) |
| Land Assessment | $1,465,282 CAD (2026) | Annual Taxes | $137,471 CAD ($12.12 CAD/SF) |
| Improvements Assessment | $3,516,297 CAD (2026) | Tax Year | 2025 |
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
1 of 33
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
4015 Richmond 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.
