Share This Listing

Message

958 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 broker for more information about this property

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

Currently operating as student rentals — each property (SFR + attached ADU) is master-leased as a single unit. 5602 Dorothy Dr (7BR/3BA, 2,111 SF) leases at $11,600/month through 25/26, stepping up to $11,800/month for 26/27. 5610 Dorothy Dr (7BR/4BA, 2,500 SF) leases at $11,600/month through 25/26, stepping up to $11,850/month for 26/27 — totaling $23,200/month currently, escalating to $23,650/month with no lease-up risk.
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
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
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.

Fairly walkable
50/100
Exceptionally drivable
90/100
Some public transit
50/100
Moderately bikeable
60/100
  • Listing ID: 40679896

  • Date on Market: 2026-05-27

  • Last Updated:

  • Address: 5602-5610 Dorothy Dr, San Diego, CA 92115

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") }}