Log In/Sign Up
Your email has been sent.
4578 Jicarillo Ave 13 Unit Apartment Building $7,822,594 CAD ($601,738 CAD/Unit) 5.27% Cap Rate San Diego, CA 92117



Investment Highlights
- Built in 2025 and Fully Stabilized
- Direct Canyon-Back Setting with Picturesque Views
- Each Unit Features 10ft Ceilings, Private Outdoor Space
- 5.27% Current Cap Rate (5.65% Pro Forma)
- HVAC and Washer/Dryer in Every Unit
Executive Summary
We are pleased to present 4578 Jacarillo Ave, a newly constructed, fully stabilized 13-unit multifamily asset positioned along the canyon edge in the highly sought-after Bay Ho submarket of central San Diego. Completed in 2025 and delivered fully leased, the Property offers contemporary design, serene natural surroundings, and immediate income in one of San Diego's most supply-constrained coastal neighborhoods.
Situated adjacent to Tecolote Canyon, the community features sweeping westerly canyon views, an omnipresent coastal breeze, and picturesque vistas of Mt. Soledad – a setting virtually impossible to replicate in today's entitlement environment. As a newly constructed asset, all 12 one-bedroom apartments are exempt from California's AB 1482 rent control provisions for 15 years from completion, providing exceptional flexibility for future rent growth.
The Property consists of 12 newly constructed 1-bedroom/1-bathroom residences at 441 SF and a renovated 3-bedroom/2-bathroom single-family home at 1,324 SF, a rare configuration that combines modern multifamily scale with standalone residential value on a generous 13,600 SF lot. Thoughtfully designed to maximize every square foot, the 1-bedroom units feature 10-foot ceilings throughout, creating an open, airy feel that belies the footprint. Each residence includes quartz waterfall countertops, stainless steel appliances, in-unit washer/dryer, split-system HVAC, and private outdoor space.
Current in-place gross income totals $36,335/month ($436,020 annualized), with a pro forma of $37,700/month ($452,400 annualized) at market rents. The Property is offered at $5,650,000 which represents a 5.27% current cap rate (5.65% pro forma) and $434,615/unit.
Situated adjacent to Tecolote Canyon, the community features sweeping westerly canyon views, an omnipresent coastal breeze, and picturesque vistas of Mt. Soledad – a setting virtually impossible to replicate in today's entitlement environment. As a newly constructed asset, all 12 one-bedroom apartments are exempt from California's AB 1482 rent control provisions for 15 years from completion, providing exceptional flexibility for future rent growth.
The Property consists of 12 newly constructed 1-bedroom/1-bathroom residences at 441 SF and a renovated 3-bedroom/2-bathroom single-family home at 1,324 SF, a rare configuration that combines modern multifamily scale with standalone residential value on a generous 13,600 SF lot. Thoughtfully designed to maximize every square foot, the 1-bedroom units feature 10-foot ceilings throughout, creating an open, airy feel that belies the footprint. Each residence includes quartz waterfall countertops, stainless steel appliances, in-unit washer/dryer, split-system HVAC, and private outdoor space.
Current in-place gross income totals $36,335/month ($436,020 annualized), with a pro forma of $37,700/month ($452,400 annualized) at market rents. The Property is offered at $5,650,000 which represents a 5.27% current cap rate (5.65% pro forma) and $434,615/unit.
Financial Summary (Actual - 2026) 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 - 2026) 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 | $7,822,594 CAD | Apartment Style | Garden |
| Price Per Unit | $601,738 CAD | Building Class | A |
| Sale Type | Investment | Lot Size | 0.31 AC |
| Cap Rate | 5.27% | Building Size | 6,616 SF |
| Gross Rent Multiplier | 13 | Average Occupancy | 100% |
| No. Units | 13 | No. Stories | 2 |
| Property Type | Multifamily | Year Built | 2025 |
| Property Subtype | Apartment | ||
| Zoning | RS 1-7 | ||
| Price | $7,822,594 CAD |
| Price Per Unit | $601,738 CAD |
| Sale Type | Investment |
| Cap Rate | 5.27% |
| Gross Rent Multiplier | 13 |
| No. Units | 13 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Garden |
| Building Class | A |
| Lot Size | 0.31 AC |
| Building Size | 6,616 SF |
| Average Occupancy | 100% |
| No. Stories | 2 |
| Year Built | 2025 |
| Zoning | RS 1-7 |
Amenities
- Smoke Detector
Unit Amenities
- Air Conditioning
- Dishwasher
- Disposal
- Washer/Dryer
- Washer/Dryer Hookup
- Eat-in Kitchen
- Kitchen
- Vaulted Ceiling
- Stainless Steel Appliances
- Views
- Walk-In Closets
- Wi-Fi
- Yard
- Double Pane Windows
- Island Kitchen
- Porch
- Vinyl Flooring
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 1+1 | 12 | - | 441 |
| 3+2 | 1 | - | 1,324 |
Fairly walkable
40/100
Exceptionally drivable
90/100
Limited public transit
20/100
Moderately bikeable
60/100
Property Taxes
| Parcel Number | 359-331-05 | Total Assessment | $1,985,836 CAD (2025) |
| Land Assessment | $1,749,257 CAD (2025) | Annual Taxes | -$1 CAD ($0.00 CAD/SF) |
| Improvements Assessment | $236,580 CAD (2025) | Tax Year | 2026 |
Property Taxes
Parcel Number
359-331-05
Land Assessment
$1,749,257 CAD (2025)
Improvements Assessment
$236,580 CAD (2025)
Total Assessment
$1,985,836 CAD (2025)
Annual Taxes
-$1 CAD ($0.00 CAD/SF)
Tax Year
2026
1 of 42
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
Presented by
4578 Jicarillo Ave
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.

