Log In/Sign Up
Your email has been sent.
2 Blocks to the Sand - Ocean Beach 4957 Cape May Ave 10 Unit Apartment Building $6,366,176 CAD ($636,618 CAD/Unit) 2.73% Cap Rate San Diego, CA 92107
Investment Highlights
- Irreplaceable Coastal San Diego Real Estate - Ocean Beach
- (8) 1Bedroom/1Bathroom Units + (2) 2Bedroom/1.5Bathroom Units
- Onsite Laundry Facility & Ten (10) Off-street Parking Spaces
- 10 Spacious Units, 2 Blocks to the Sand
- Value-Add Opportunity w/ 60% Upside in Rental Income
- Walk to the Pier & Everything Ocean Beach Has to Offer
Executive Summary
Located in Ocean Beach, one of San Diego’s most desirable beach communities, the Cape May Ave Apartment Homes presents an investor with an amazing value-add opportunity. This clean and well maintained 10-Unit apartment complex boasts walkability to the beach and everything Ocean Beach has to offer. The property is situated on a 6,993sf parcel, and consists of eight (8) 1Bedroom / 1Bathroom 609sf Units and two (2) 2Bedroom / 1.5Bathroom 870sf Units. Tenant amenities include an extremely rare
1:1 parking ratio with ten (10) off-street parking spots, an onsite laundry room, and select units have balconies.
With 60% upside in rental income, this asset is perfect for a buyer looking for a premium coastal multifamily asset with substantial rental upside in an outstanding location.
1:1 parking ratio with ten (10) off-street parking spots, an onsite laundry room, and select units have balconies.
With 60% upside in rental income, this asset is perfect for a buyer looking for a premium coastal multifamily asset with substantial rental upside in an outstanding location.
Financial Summary (Actual - 2025) |
Annual (CAD) | Annual Per SF (CAD) |
|---|---|---|
| Gross Rental Income |
$317,980
|
$44.18
|
| Other Income |
$1,561
|
$0.22
|
| Vacancy Loss |
$9,586
|
$1.33
|
| Effective Gross Income |
$309,955
|
$43.06
|
| Taxes |
-
|
-
|
| Operating Expenses |
-
|
-
|
| Total Expenses |
$136,314
|
$18.94
|
| Net Operating Income |
$173,641
|
$24.12
|
Financial Summary (Actual - 2025)
| Gross Rental Income (CAD) | |
|---|---|
| Annual | $317,980 |
| Annual Per SF | $44.18 |
| Other Income (CAD) | |
|---|---|
| Annual | $1,561 |
| Annual Per SF | $0.22 |
| Vacancy Loss (CAD) | |
|---|---|
| Annual | $9,586 |
| Annual Per SF | $1.33 |
| Effective Gross Income (CAD) | |
|---|---|
| Annual | $309,955 |
| Annual Per SF | $43.06 |
| Taxes (CAD) | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Operating Expenses (CAD) | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Total Expenses (CAD) | |
|---|---|
| Annual | $136,314 |
| Annual Per SF | $18.94 |
| Net Operating Income (CAD) | |
|---|---|
| Annual | $173,641 |
| Annual Per SF | $24.12 |
Property Facts
| Price | $6,366,176 CAD | Apartment Style | Low-Rise |
| Price Per Unit | $636,618 CAD | Building Class | C |
| Sale Type | Investment | Lot Size | 0.16 AC |
| Cap Rate | 2.73% | Building Size | 7,198 SF |
| Gross Rent Multiplier | 19.92 | No. Stories | 2 |
| No. Units | 10 | Year Built | 1972 |
| Property Type | Multifamily | Parking Ratio | 1.39/1,000 SF |
| Property Subtype | Apartment | ||
| Zoning | RM-2-4 | ||
| Price | $6,366,176 CAD |
| Price Per Unit | $636,618 CAD |
| Sale Type | Investment |
| Cap Rate | 2.73% |
| Gross Rent Multiplier | 19.92 |
| No. Units | 10 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Low-Rise |
| Building Class | C |
| Lot Size | 0.16 AC |
| Building Size | 7,198 SF |
| No. Stories | 2 |
| Year Built | 1972 |
| Parking Ratio | 1.39/1,000 SF |
| Zoning | RM-2-4 |
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 1+1 | 8 | $2,314 CAD | 609 |
| 2+1.5 | 2 | $3,996 CAD | 870 |
1 1
Walk Score®
Walker's Paradise (91)
Bike Score®
Very Bikeable (85)
Property Taxes
| Parcel Number | 448-201-31 | Improvements Assessment | $887,976 CAD |
| Land Assessment | $2,001,338 CAD | Total Assessment | $2,889,314 CAD |
Property Taxes
Parcel Number
448-201-31
Land Assessment
$2,001,338 CAD
Improvements Assessment
$887,976 CAD
Total Assessment
$2,889,314 CAD
1 of 7
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
2 Blocks to the Sand - Ocean Beach | 4957 Cape May 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.