Log In/Sign Up
Your email has been sent.
Waite Townhomes 7125 Waite Dr 12 Unit Apartment Building $5,414,231 CAD ($451,186 CAD/Unit) 5.61% Cap Rate La Mesa, CA 91941



Investment Highlights
- Rare 12-unit townhome community in the heart of La Mesa, California
- $300,000+ in capital expenditures in 2025
- Private rear patios and spacious, two-story floor plans attractive to long-term tenants
- All two-bedroom, one-and-a-half-bath townhomes averaging ±865 SF each
- Eleven of twelve units renovated in 2020 and 2025 with upgraded interiors and finishes
- On-site parking for 26 vehicles via 13 tandem spaces
Executive Summary
Waite Townhomes, located at 7125 Waite Drive in La Mesa, California, is a well-positioned twelve-unit townhome community offering a rare and highly desirable all–two-bedroom, one-and-a-half-bath floor plan configuration. The property consists of two six-unit buildings situated on a 21,104 square foot (±0.48-acre) lot, with twenty-six parking spaces arranged in thirteen tandem stalls, providing ample on-site parking for residents.
Each townhome measures approximately 865 square feet and features a private rear patio, creating a more residential, single-family feel that appeals to long-term tenants and families seeking space, privacy, and outdoor living. The townhome-style layout, combined with uniform unit mix and generous square footage, supports stable tenancy and reduced turnover compared to traditional apartment product.
Originally constructed in 1972, Waite Townhomes has been well-maintained and thoughtfully improved, with eleven of the twelve units renovated to include upgraded interiors. Significant recent capital investment enhances the property’s long-term durability and operating efficiency, including a new roof installed in 2021, replacement of all windows and sliding glass doors in 2022, and over $300,000 in capital expenditures completed in 2025. These improvements included renovations to six units, full exterior repainting, and installation of security cameras—substantially reducing near-term capital needs for a new owner.
The property’s location within the incorporated City of La Mesa further strengthens its investment profile. Residents enjoy close proximity to San Diego State University, Grossmont Center, and a variety of retail, dining, and employment hubs, as well as convenient access to major transportation corridors including Interstate 8, State Route 125, and State Route 94. Downtown San Diego is reachable in under twenty minutes, making the property attractive to commuters and professionals alike. La Mesa’s walkable neighborhoods, strong public schools, and limited multifamily development continue to support consistent tenant demand and rental growth.
With solid in-place cash flow, a proven renovation strategy, and a desirable suburban San Diego location, Waite Townhomes presents investors with a compelling opportunity to acquire a well-capitalized, low-maintenance asset offering both income stability and long-term appreciation in one of San Diego County’s most resilient rental markets.
Each townhome measures approximately 865 square feet and features a private rear patio, creating a more residential, single-family feel that appeals to long-term tenants and families seeking space, privacy, and outdoor living. The townhome-style layout, combined with uniform unit mix and generous square footage, supports stable tenancy and reduced turnover compared to traditional apartment product.
Originally constructed in 1972, Waite Townhomes has been well-maintained and thoughtfully improved, with eleven of the twelve units renovated to include upgraded interiors. Significant recent capital investment enhances the property’s long-term durability and operating efficiency, including a new roof installed in 2021, replacement of all windows and sliding glass doors in 2022, and over $300,000 in capital expenditures completed in 2025. These improvements included renovations to six units, full exterior repainting, and installation of security cameras—substantially reducing near-term capital needs for a new owner.
The property’s location within the incorporated City of La Mesa further strengthens its investment profile. Residents enjoy close proximity to San Diego State University, Grossmont Center, and a variety of retail, dining, and employment hubs, as well as convenient access to major transportation corridors including Interstate 8, State Route 125, and State Route 94. Downtown San Diego is reachable in under twenty minutes, making the property attractive to commuters and professionals alike. La Mesa’s walkable neighborhoods, strong public schools, and limited multifamily development continue to support consistent tenant demand and rental growth.
With solid in-place cash flow, a proven renovation strategy, and a desirable suburban San Diego location, Waite Townhomes presents investors with a compelling opportunity to acquire a well-capitalized, low-maintenance asset offering both income stability and long-term appreciation in one of San Diego County’s most resilient rental markets.
Financial Summary (Actual - 2025) |
Annual (CAD) | Annual Per SF (CAD) |
|---|---|---|
| Gross Rental Income |
$460,128
|
$44.33
|
| Other Income |
$8,860
|
$0.85
|
| Vacancy Loss |
$13,804
|
$1.33
|
| Effective Gross Income |
$455,184
|
$43.85
|
| Taxes |
$69,662
|
$6.71
|
| Operating Expenses |
$81,607
|
$7.86
|
| Total Expenses |
$151,269
|
$14.57
|
| Net Operating Income |
$303,915
|
$29.28
|
Financial Summary (Actual - 2025)
| Gross Rental Income (CAD) | |
|---|---|
| Annual | $460,128 |
| Annual Per SF | $44.33 |
| Other Income (CAD) | |
|---|---|
| Annual | $8,860 |
| Annual Per SF | $0.85 |
| Vacancy Loss (CAD) | |
|---|---|
| Annual | $13,804 |
| Annual Per SF | $1.33 |
| Effective Gross Income (CAD) | |
|---|---|
| Annual | $455,184 |
| Annual Per SF | $43.85 |
| Taxes (CAD) | |
|---|---|
| Annual | $69,662 |
| Annual Per SF | $6.71 |
| Operating Expenses (CAD) | |
|---|---|
| Annual | $81,607 |
| Annual Per SF | $7.86 |
| Total Expenses (CAD) | |
|---|---|
| Annual | $151,269 |
| Annual Per SF | $14.57 |
| Net Operating Income (CAD) | |
|---|---|
| Annual | $303,915 |
| Annual Per SF | $29.28 |
Property Facts
| Price | $5,414,231 CAD | Apartment Style | Low-Rise |
| Price Per Unit | $451,186 CAD | Building Class | C |
| Sale Type | Investment | Lot Size | 0.49 AC |
| Cap Rate | 5.61% | Building Size | 10,368 SF |
| Gross Rent Multiplier | 11.77 | Average Occupancy | 100% |
| No. Units | 12 | No. Stories | 2 |
| Property Type | Multifamily | Year Built/Renovated | 1972/2025 |
| Property Subtype | Apartment | Parking Ratio | 2.51/1,000 SF |
| Zoning | R-4 - Multiple Residential | ||
| Price | $5,414,231 CAD |
| Price Per Unit | $451,186 CAD |
| Sale Type | Investment |
| Cap Rate | 5.61% |
| Gross Rent Multiplier | 11.77 |
| No. Units | 12 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Low-Rise |
| Building Class | C |
| Lot Size | 0.49 AC |
| Building Size | 10,368 SF |
| Average Occupancy | 100% |
| No. Stories | 2 |
| Year Built/Renovated | 1972/2025 |
| Parking Ratio | 2.51/1,000 SF |
| Zoning | R-4 - Multiple Residential |
Amenities
Unit Amenities
- Air Conditioning
- Patio
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 2+1.5 | 12 | - | 865 |
Walk Score®
Very Walkable (78)
Property Taxes
| Parcel Number | 474-570-03 | Total Assessment | $4,454,600 CAD |
| Land Assessment | $2,219,900 CAD | Annual Taxes | $69,662 CAD ($6.72 CAD/SF) |
| Improvements Assessment | $2,234,699 CAD | Tax Year | 2025 |
Property Taxes
Parcel Number
474-570-03
Land Assessment
$2,219,900 CAD
Improvements Assessment
$2,234,699 CAD
Total Assessment
$4,454,600 CAD
Annual Taxes
$69,662 CAD ($6.72 CAD/SF)
Tax Year
2025
1 of 25
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
Presented by
Waite Townhomes | 7125 Waite 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.
Your message has been sent!
Activate your LoopNet account now to track properties, get real-time alerts, save time on future inquiries, and more.

