Share This Listing

Message

960 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

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.

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
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

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
  • Listing ID: 40682339

  • Date on Market: 2026-05-27

  • Last Updated:

  • Address: 4578 Jicarillo Ave, San Diego, CA 92117

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") }}