Log In/Sign Up
Your email has been sent.
4985 Narragansett Ave 3 Unit Apartment Building $3,622,412 CAD ($1,207,471 CAD/Unit) 3.70% Cap Rate San Diego, CA 92107
INVESTMENT HIGHLIGHTS
- ONE BLOCK TO PIER & BEACHES,
- SEE STVR VALUES!
- EACH UNIT HAS A PRIVATE YARD.
EXECUTIVE SUMMARY
Smell the Salt! South Ocean Beach Triplex only a super short block to beaches & pier, half a block to live music, award-winning (dog-friendly!) restaurants and shopping. 3 units consisting of (1) 2 bedroom-2 full bath, and (2) 1 bedroom, 1 bath spacious units, all with direct entry, private yards, upgraded windows, granite counters, independent electric meters, 2 separate One-car garages +3 On-Site spaces.
***Check out short term values. Nearby: Robb Sports Field, Dog Beach, Sunset Cliffs, Short drive to SAN(San Diego International Airport), Balboa Park, Mission Bay, Mission Beach, La Jolla Shores, Torrey Pines Hiking & Golf Courses.
*[Buyer to verify all].
***Check out short term values. Nearby: Robb Sports Field, Dog Beach, Sunset Cliffs, Short drive to SAN(San Diego International Airport), Balboa Park, Mission Bay, Mission Beach, La Jolla Shores, Torrey Pines Hiking & Golf Courses.
*[Buyer to verify all].
FINANCIAL SUMMARY (ACTUAL - 2024) |
ANNUAL (CAD) | ANNUAL PER SF (CAD) |
|---|---|---|
| Gross Rental Income |
$140,374
|
$66.84
|
| Other Income |
-
|
-
|
| Vacancy Loss |
-
|
-
|
| Effective Gross Income |
$140,374
|
$66.84
|
| Taxes |
$8,934
|
$4.25
|
| Operating Expenses |
$3,769
|
$1.79
|
| Total Expenses |
$12,703
|
$6.05
|
| Net Operating Income |
$127,671
|
$60.80
|
FINANCIAL SUMMARY (ACTUAL - 2024)
| Gross Rental Income (CAD) | |
|---|---|
| Annual | $140,374 |
| Annual Per SF | $66.84 |
| Other Income (CAD) | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss (CAD) | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Effective Gross Income (CAD) | |
|---|---|
| Annual | $140,374 |
| Annual Per SF | $66.84 |
| Taxes (CAD) | |
|---|---|
| Annual | $8,934 |
| Annual Per SF | $4.25 |
| Operating Expenses (CAD) | |
|---|---|
| Annual | $3,769 |
| Annual Per SF | $1.79 |
| Total Expenses (CAD) | |
|---|---|
| Annual | $12,703 |
| Annual Per SF | $6.05 |
| Net Operating Income (CAD) | |
|---|---|
| Annual | $127,671 |
| Annual Per SF | $60.80 |
PROPERTY FACTS
| Price | $3,622,412 CAD | Apartment Style | Low-Rise |
| Price Per Unit | $1,207,471 CAD | Building Class | C |
| Sale Type | Investment | Lot Size | 0.14 AC |
| Cap Rate | 3.70% | Building Size | 2,100 SF |
| Gross Rent Multiplier | 28 | Average Occupancy | 100% |
| No. Units | 3 | No. Stories | 1 |
| Property Type | Multifamily | Year Built/Renovated | 1948/2015 |
| Property Subtype | Apartment | Parking Ratio | 0.95/1,000 SF |
| Zoning | RM-2-4 - SEE ADU POSSIBILITIES | ||
| Price | $3,622,412 CAD |
| Price Per Unit | $1,207,471 CAD |
| Sale Type | Investment |
| Cap Rate | 3.70% |
| Gross Rent Multiplier | 28 |
| No. Units | 3 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Low-Rise |
| Building Class | C |
| Lot Size | 0.14 AC |
| Building Size | 2,100 SF |
| Average Occupancy | 100% |
| No. Stories | 1 |
| Year Built/Renovated | 1948/2015 |
| Parking Ratio | 0.95/1,000 SF |
| Zoning | RM-2-4 - SEE ADU POSSIBILITIES |
AMENITIES
UNIT AMENITIES
- Sprinkler System
- Yard
- Lawn
- Patio
SITE AMENITIES
- 24 Hour Access
- Fenced Lot
- Walk-Up
- Smoke Detector
UNIT MIX INFORMATION
| DESCRIPTION | NO. UNITS | AVG. RENT/MO | SF |
|---|---|---|---|
| 2+2 | 1 | $5,018 CAD | 800 |
| 1+1 | 2 | $3,340 CAD | 550 |
1 1
Walk Score®
Walker's Paradise (91)
1 of 13
VIDEOS
MATTERPORT 3D EXTERIOR
MATTERPORT 3D TOUR
PHOTOS
STREET VIEW
STREET
MAP
1 of 1
Presented by
4985 Narragansett 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.