Share This Listing

Message

947 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 brokers for more information about this property

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

Save this listing!

Favourite this listing to get notified of price updates, new media and more

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.

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
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)
What is a Walk Score®, Transit Score® & Bike Score®?
Walk Score® measures the walkability of any address.
Transit Score® measures access to public transit.
Bike Score® measures bikeability of a location.
What is a Walk Score®
, Transit Score® & Bike Score?
Walk Score® measures the walkability
of any address. Transit Score®
measures access to public transit. Bike Score®
measures bikeability of a location.®

Property Taxes

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
  • Listing ID: 39309488

  • Date on Market: 2026-02-03

  • Last Updated:

  • Address: 7125 Waite Dr, La Mesa, CA 91941

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") }}