Log In/Sign Up
Your email has been sent.
5602 Dorothy Dr - 5602 & 5610 Dorothy Dr 4,611 SF Specialty Building Offered at $5,788,188 CAD in San Diego, CA 92115
Investment Highlights
- Fully leased through 26/27 academic year at $23,200–$23,650/month — zero lease-up risk
- 7BR per unit drives premium rents and strong yield-per-SF in the SDSU corridor
- Two adjacent lots, 13,200 SF combined — a rare covered land assemblage
- RM-3-9 Zoning (1dwelling/600Sqft)
Executive Summary
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). 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.
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.
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.
Financial Summary (Pro Forma - 2026) |
Annual (CAD) | Annual Per SF (CAD) |
|---|---|---|
| Gross Rental Income |
$391,116
|
$84.82
|
| Other Income |
-
|
-
|
| Vacancy Loss |
$19,556
|
$4.24
|
| Effective Gross Income |
$371,560
|
$80.58
|
| Taxes |
$72,352
|
$15.69
|
| Operating Expenses |
$10,694
|
$2.32
|
| Total Expenses |
$83,047
|
$18.01
|
| Net Operating Income |
$288,514
|
$62.57
|
Financial Summary (Pro Forma - 2026)
| Gross Rental Income (CAD) | |
|---|---|
| Annual | $391,116 |
| Annual Per SF | $84.82 |
| Other Income (CAD) | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss (CAD) | |
|---|---|
| Annual | $19,556 |
| Annual Per SF | $4.24 |
| Effective Gross Income (CAD) | |
|---|---|
| Annual | $371,560 |
| Annual Per SF | $80.58 |
| Taxes (CAD) | |
|---|---|
| Annual | $72,352 |
| Annual Per SF | $15.69 |
| Operating Expenses (CAD) | |
|---|---|
| Annual | $10,694 |
| Annual Per SF | $2.32 |
| Total Expenses (CAD) | |
|---|---|
| Annual | $83,047 |
| Annual Per SF | $18.01 |
| Net Operating Income (CAD) | |
|---|---|
| Annual | $288,514 |
| Annual Per SF | $62.57 |
Property Facts
1 1
Fairly walkable
50/100
Exceptionally drivable
90/100
Some public transit
50/100
Moderately bikeable
60/100
Property Taxes
| Parcel Number | 466-171-11 | Total Assessment | $1,134,203 CAD (2025) |
| Land Assessment | $658,452 CAD (2025) | Annual Taxes | $72,352 CAD ($15.69 CAD/SF) |
| Improvements Assessment | $475,751 CAD (2025) | Tax Year | 2026 |
Property Taxes
Parcel Number
466-171-11
Land Assessment
$658,452 CAD (2025)
Improvements Assessment
$475,751 CAD (2025)
Total Assessment
$1,134,203 CAD (2025)
Annual Taxes
$72,352 CAD ($15.69 CAD/SF)
Tax Year
2026
1 of 8
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
5602 Dorothy Dr - 5602 & 5610 Dorothy Dr
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.