Your email has been sent.
Investment Highlights
- Covered Land Play - Current Income $23,200/Month
- 22-23 Units can be built By Right
- RM-3-9 Zoning - 1Dwelling/600 Sqft
- Walking Distance to SDSU
Executive Summary
Base zoning supports 23+ units by right at 1 unit per 600 SF, with additional density available through state and local bonus programs. TPA eliminates parking minimums and unlocks density bonus eligibility; SDA supports higher-intensity infill.
Financial Summary (Pro Forma - 2026) |
Annual (CAD) | Annual Per AC (CAD) |
|---|---|---|
| Gross Rental Income |
$384,164
|
$1,267,868.50
|
| Other Income |
-
|
-
|
| Vacancy Loss |
$19,208
|
$63,393.42
|
| Effective Gross Income |
$364,956
|
$1,204,475.07
|
| Taxes |
$72,445
|
$239,091.58
|
| Operating Expenses |
$10,708
|
$35,340.01
|
| Total Expenses |
$83,153
|
$274,431.59
|
| Net Operating Income |
$281,803
|
$930,043.48
|
Financial Summary (Pro Forma - 2026)
| Gross Rental Income (CAD) | |
|---|---|
| Annual | $384,164 |
| Annual Per AC | $1,267,868.50 |
| Other Income (CAD) | |
|---|---|
| Annual | - |
| Annual Per AC | - |
| Vacancy Loss (CAD) | |
|---|---|
| Annual | $19,208 |
| Annual Per AC | $63,393.42 |
| Effective Gross Income (CAD) | |
|---|---|
| Annual | $364,956 |
| Annual Per AC | $1,204,475.07 |
| Taxes (CAD) | |
|---|---|
| Annual | $72,445 |
| Annual Per AC | $239,091.58 |
| Operating Expenses (CAD) | |
|---|---|
| Annual | $10,708 |
| Annual Per AC | $35,340.01 |
| Total Expenses (CAD) | |
|---|---|
| Annual | $83,153 |
| Annual Per AC | $274,431.59 |
| Net Operating Income (CAD) | |
|---|---|
| Annual | $281,803 |
| Annual Per AC | $930,043.48 |
Property Facts
| Price | $5,795,580 CAD | Property Type | Land |
| Sale Type | Investment | Property Subtype | Residential |
| Sale Condition | Redevelopment Project | Proposed Use | Apartment Units |
| No. Lots | 1 | Total Lot Size | 0.30 AC |
| Zoning | RM-3-9 - Located in SDA & TPA. Zoned RM-3-9 | ||
| Price | $5,795,580 CAD |
| Sale Type | Investment |
| Sale Condition | Redevelopment Project |
| No. Lots | 1 |
| Property Type | Land |
| Property Subtype | Residential |
| Proposed Use | Apartment Units |
| Total Lot Size | 0.30 AC |
| Zoning | RM-3-9 - Located in SDA & TPA. Zoned RM-3-9 |
1 Lot Available
Lot
| Price | $5,795,580 CAD | Lot Size | 0.30 AC |
| Price Per AC | $19,129,788.69 CAD |
| Price | $5,795,580 CAD |
| Price Per AC | $19,129,788.69 CAD |
| Lot Size | 0.30 AC |
Two adjacent parcels totaling 13,200 SF with 4 units total, zoned RM-3-9 within the College Area Community Plan Update — a designated Transit Priority Area (TPA) and Sustainable Development Area (SDA).
Description
(2) adjacent parcels, each containing 2 units (4 units total), each with an attached ADU, sitting on a combined 13,200 SF lot zoned RM-3-9 allowing up to 43.5 units per acre — located within the College Area Community Plan Update, a designated Transit Priority Area (TPA) and Sustainable Development Area (SDA). Based on base zoning density of 1 unit per 600 SF, the site may support 23+ units by right, with potential for additional density through state and local bonus programs. The TPA designation eliminates parking minimums for new development and unlocks density bonus eligibility, while the SDA designation supports higher-intensity infill. Together, the zoning and overlays position this as a rare entitled land basis opportunity in one of San Diego's most consistently in-demand rental submarkets. Both properties are currently operating as high-performing student rentals with executed lease escalations in place. 5602 Dorothy Dr (7BR/3BA, 2,111 SF) leases at $11,600/month through 25/26, stepping to $11,800 for 26/27. 5610 Dorothy Dr (7BR/4BA, 2,500 SF) leases at $11,600/month through 25/26, stepping to $11,850 for 26/27. Combined gross income of $23,200/month escalates to $23,650/month under executed leases with no lease-up risk — providing stable carry while development is pursued. All square footage, lot sizes, zoning, and development potential to be verified independently by buyer.
Presented by
5602-5610 Dorothy Dr
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.



