Log In/Sign Up
Your email has been sent.
Sunset Gardens Apartments 848 N Mollison Ave 102 Unit Apartment Building $35,968,139 CAD ($352,629 CAD/Unit) 6% Cap Rate El Cajon, CA 92021



INVESTMENT HIGHLIGHTS
- Day-One Yield (6.66% Cash-on-Cash Going-In)
- Positive Leasing Trends (LTO Shows 6.1% Rent Growth)
- Very Walkable (75 Walk Score) with Easy Commute Times
- Compelling Upside ($250-$350 Renovation Premiums)
- Strong Macro Fundamentals (96.6% Submarket Occupancy)
EXECUTIVE SUMMARY
CBRE is pleased to present the opportunity to acquire Sunset Gardens, a 102-unit value add opportunity located in the high-occupancy suburban submarket of El Cajon in East County San Diego.
The property, built in 1976, features a two-story low-density design at only 33 units to the acre. The floor plans average a generous 931 square feet, with a mix of 52% spacious 1-bedroom units at 738 square feet and 48% two-bedroom townhomes at 1,140 square feet. Onsite amenities include a swimming pool, laundry facilities, private patios/balconies, off-unit assigned parking (select units) and carport parking.
Sunset Gardens is located less than a 3-minute drive from both Interstate 8 and State Route 67, providing tenants with convenient access to major employment corridors such as Downtown San Diego, Mission Valley, UTC, Miramar and Kearny Mesa. For this reason, the submarket of El Cajon has established itself as a preferred destination for young families, young professionals and military personnel seeking the relative affordability and large floorplans offered within the area without sacrificing the ability to easily commute to and from their place of work. Additionally, the subject property’s location places it at the center of local amenities including Target and Walmart anchored retail centers, The Magnolia Theatre and Downtown El Cajon – which serves as a vibrant, walkable, restaurant-rich and actively gentrifying cultural hub within the submarket. With a Walk Score of 75, residents enjoy easy access to daily essentials, shopping, and transit.
Sunset Gardens offers immediate positive leverage on current financials, with a favorable basis at only $255,000 per unit. Additionally, 93 out of the 102 units onsite are rented below the 80% AMI Rent Level, providing for an affordable conversion opportunity, with the current lease expiration schedule allowing for a 100% tax exemption by Year 2.
Sunset Gardens presents the opportunity to acquire a well-maintained asset in a high-performing rental market, offering both near-term income stability and long-term upside potential, driven by strong local fundamentals and consistent tenant demand.
The property, built in 1976, features a two-story low-density design at only 33 units to the acre. The floor plans average a generous 931 square feet, with a mix of 52% spacious 1-bedroom units at 738 square feet and 48% two-bedroom townhomes at 1,140 square feet. Onsite amenities include a swimming pool, laundry facilities, private patios/balconies, off-unit assigned parking (select units) and carport parking.
Sunset Gardens is located less than a 3-minute drive from both Interstate 8 and State Route 67, providing tenants with convenient access to major employment corridors such as Downtown San Diego, Mission Valley, UTC, Miramar and Kearny Mesa. For this reason, the submarket of El Cajon has established itself as a preferred destination for young families, young professionals and military personnel seeking the relative affordability and large floorplans offered within the area without sacrificing the ability to easily commute to and from their place of work. Additionally, the subject property’s location places it at the center of local amenities including Target and Walmart anchored retail centers, The Magnolia Theatre and Downtown El Cajon – which serves as a vibrant, walkable, restaurant-rich and actively gentrifying cultural hub within the submarket. With a Walk Score of 75, residents enjoy easy access to daily essentials, shopping, and transit.
Sunset Gardens offers immediate positive leverage on current financials, with a favorable basis at only $255,000 per unit. Additionally, 93 out of the 102 units onsite are rented below the 80% AMI Rent Level, providing for an affordable conversion opportunity, with the current lease expiration schedule allowing for a 100% tax exemption by Year 2.
Sunset Gardens presents the opportunity to acquire a well-maintained asset in a high-performing rental market, offering both near-term income stability and long-term upside potential, driven by strong local fundamentals and consistent tenant demand.
FINANCIAL SUMMARY (ACTUAL - 2025) Click Here to Access |
ANNUAL (CAD) | ANNUAL PER SF (CAD) |
|---|---|---|
| Gross Rental Income |
$99,999
|
$9.99
|
| Other Income |
$99,999
|
$9.99
|
| Vacancy Loss |
$99,999
|
$9.99
|
| Effective Gross Income |
$99,999
|
$9.99
|
| Taxes |
$99,999
|
$9.99
|
| Operating Expenses |
$99,999
|
$9.99
|
| Total Expenses |
$99,999
|
$9.99
|
| Net Operating Income |
$99,999
|
$9.99
|
FINANCIAL SUMMARY (ACTUAL - 2025) Click Here to Access
| Gross Rental Income (CAD) | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Other Income (CAD) | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Vacancy Loss (CAD) | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Effective Gross Income (CAD) | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Taxes (CAD) | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Operating Expenses (CAD) | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Total Expenses (CAD) | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Net Operating Income (CAD) | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
PROPERTY FACTS
| Price | $35,968,139 CAD | Apartment Style | Garden |
| Price Per Unit | $352,629 CAD | Building Class | B |
| Sale Type | Investment | Lot Size | 3.07 AC |
| Cap Rate | 6% | Building Size | 94,980 SF |
| Gross Rent Multiplier | 9.4 | Average Occupancy | 95% |
| No. Units | 102 | No. Stories | 2 |
| Property Type | Multifamily | Year Built | 1976 |
| Property Subtype | Apartment | Parking Ratio | 1.44/1,000 SF |
| Zoning | R-4 - Multi-Family | ||
| Price | $35,968,139 CAD |
| Price Per Unit | $352,629 CAD |
| Sale Type | Investment |
| Cap Rate | 6% |
| Gross Rent Multiplier | 9.4 |
| No. Units | 102 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Garden |
| Building Class | B |
| Lot Size | 3.07 AC |
| Building Size | 94,980 SF |
| Average Occupancy | 95% |
| No. Stories | 2 |
| Year Built | 1976 |
| Parking Ratio | 1.44/1,000 SF |
| Zoning | R-4 - Multi-Family |
AMENITIES
- Smoke Detector
UNIT AMENITIES
- Air Conditioning
- Balcony
- Cable Ready
- Dishwasher
- Disposal
- Microwave
- Storage Space
- Heating
- Bay Window
- Ceiling Fans
- Kitchen
- High Speed Internet Access
- Refrigerator
- Oven
- Range
- Tub/Shower
- Walk-In Closets
- Carpet
- Yard
- Family Room
- Pantry
- Patio
- Porch
- Smoke Free
- Wheelchair Accessible (Rooms)
- Window Coverings
- Large Bedrooms
SITE AMENITIES
- 24 Hour Access
- Controlled Access
- Courtyard
- Fenced Lot
- Laundry Facilities
- Picnic Area
- Pool
- Property Manager on Site
- Recycling
- Maintenance on site
UNIT MIX INFORMATION
| DESCRIPTION | NO. UNITS | AVG. RENT/MO | SF |
|---|---|---|---|
| 1+1 | 53 | $2,702 CAD | 738 |
| 2+1.5 | 49 | $2,680 CAD | 1,140 |
1 1
Walk Score®
Very Walkable (75)
PROPERTY TAXES
| Parcel Number | 484-282-22 | Total Assessment | $28,445,578 CAD |
| Land Assessment | $12,959,825 CAD | Annual Taxes | -$1 CAD ($0.00 CAD/SF) |
| Improvements Assessment | $15,485,753 CAD | Tax Year | 2025 |
PROPERTY TAXES
Parcel Number
484-282-22
Land Assessment
$12,959,825 CAD
Improvements Assessment
$15,485,753 CAD
Total Assessment
$28,445,578 CAD
Annual Taxes
-$1 CAD ($0.00 CAD/SF)
Tax Year
2025
1 of 13
VIDEOS
MATTERPORT 3D EXTERIOR
MATTERPORT 3D TOUR
PHOTOS
STREET VIEW
STREET
MAP
1 of 1
Presented by
Sunset Gardens Apartments | 848 N Mollison Ave
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.
