Share This Listing

Message

932 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

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

Save this listing!

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

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.

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
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
Walk Score®
Very Walkable (75)
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
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
  • Listing ID: 36883786

  • Date on Market: 2025-07-23

  • Last Updated:

  • Address: 848 N Mollison Ave, El Cajon, CA 92021

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") }}