Se Connecter/S’inscrire
Votre courriel a été envoyé.
21-33 S 35th St 10 Unité Immeuble d’appartements 3 240 485 $ CAD (324 049 $ CAD/Unité) 5,61% Taux de capitalisation San Diego, CA 92113



Certaines informations ont été traduites automatiquement.
FAITS SAILLANTS DE L'INVESTISSEMENT
- Triple Lot with 3 Water Meters a Detached House, Cottages, and Duplexes
- 9/10 Units Renovated
- Significant Rent Upside Remaining
- Private Yards for 8/10 Units
- 13 Parking Spaces for 10 Units
- 3 Water Meters Suggesting 3-Way Lot Split Potential
RÉSUMÉ DE L'ANNONCE
Price Reduced!!!
21-33 S. 35th St is a high-yield, mostly renovated, low-density, triple-lot multifamily asset with a detached 3 bed / 2 bath house in Central San Diego. The property possesses 3 water meters, suggesting a potential 3-way lot split as a possibility for additional value growth.
The property was originally constructed in 1960, with 9 of the 10 units renovated in 2022, including the buildout of the two ADUs. The asset consists of 5 buildings: a detached 3 Bed/ 2 Bath house, a 1 Bed / 1 Bath detached cottage, a quadplex of (4) 1 Bed / 1 Bath units, a duplex of (2) studios, and a duplex of (2) 2022-completion studio ADUs. All but two units have mid-sized private yards, helping to drive longer-term occupancy and higher rents. The property is well parked, with 13 off-street parking spaces for the 10 units, providing over 1 parking space per bedroom.
21-33 S. 35th Street offers strong in-place financial metrics at $208k gross scheduled annual income, with the immediately available rent increases yielding a 5.60% cap rate. Additionally, the existing rents are under market, allowing for further income potential with market gross income of $240,000 for a potential 6.84% cap rate.
The asset is centrally located in Logan Heights, providing quick access to Downtown San Diego, Coronado Island, Balboa Park, North Park, South Park, and the San Diego Navy Base, airport, and bay—all within a 10-minute drive. Select units possess views of the Downtown San Diego skyline and the Coronado Bridge.
21-33 S. 35th St is a high-yield, mostly renovated, low-density, triple-lot multifamily asset with a detached 3 bed / 2 bath house in Central San Diego. The property possesses 3 water meters, suggesting a potential 3-way lot split as a possibility for additional value growth.
The property was originally constructed in 1960, with 9 of the 10 units renovated in 2022, including the buildout of the two ADUs. The asset consists of 5 buildings: a detached 3 Bed/ 2 Bath house, a 1 Bed / 1 Bath detached cottage, a quadplex of (4) 1 Bed / 1 Bath units, a duplex of (2) studios, and a duplex of (2) 2022-completion studio ADUs. All but two units have mid-sized private yards, helping to drive longer-term occupancy and higher rents. The property is well parked, with 13 off-street parking spaces for the 10 units, providing over 1 parking space per bedroom.
21-33 S. 35th Street offers strong in-place financial metrics at $208k gross scheduled annual income, with the immediately available rent increases yielding a 5.60% cap rate. Additionally, the existing rents are under market, allowing for further income potential with market gross income of $240,000 for a potential 6.84% cap rate.
The asset is centrally located in Logan Heights, providing quick access to Downtown San Diego, Coronado Island, Balboa Park, North Park, South Park, and the San Diego Navy Base, airport, and bay—all within a 10-minute drive. Select units possess views of the Downtown San Diego skyline and the Coronado Bridge.
BILAN FINANCIER (RÉEL - 2025) Cliquez ici pour accéder à |
ANNUEL (CAD) | ANNUEL PAR pi² (CAD) |
|---|---|---|
| Revenu de location brut |
$99,999
|
$9.99
|
| Autres revenus |
$99,999
|
$9.99
|
| Perte due à l’inoccupation |
$99,999
|
$9.99
|
| Revenu brut effectif |
$99,999
|
$9.99
|
| Revenu net d’exploitation |
-
|
-
|
BILAN FINANCIER (RÉEL - 2025) Cliquez ici pour accéder à
| Revenu de location brut (CAD) | |
|---|---|
| Annuel | $99,999 |
| Annuel par pi² | $9.99 |
| Autres revenus (CAD) | |
|---|---|
| Annuel | $99,999 |
| Annuel par pi² | $9.99 |
| Perte due à l’inoccupation (CAD) | |
|---|---|
| Annuel | $99,999 |
| Annuel par pi² | $9.99 |
| Revenu brut effectif (CAD) | |
|---|---|
| Annuel | $99,999 |
| Annuel par pi² | $9.99 |
| Revenu net d’exploitation (CAD) | |
|---|---|
| Annuel | - |
| Annuel par pi² | - |
FAITS SUR LA PROPRIÉTÉ
| Prix | 3 240 485 $ CAD | Classe d’immeuble | C |
| Prix par unité | 324 049 $ CAD | Taille du lot | 0,57 AC |
| Type de vente | Investissement | Taille du bâtiment | 5 629 pi² |
| Taux de capitalisation | 5,61% | Occupation moyenne | 90% |
| Multiplicateur du loyer brut | 11.29 | Nombre d’étages | 2 |
| Nombre d’unités | 10 | Année de construction/rénovation | 1960/2022 |
| Type de propriété | Immeuble residentiel | Ratio de stationnement | 2,59/1 000 pi² |
| Sous-type de propriété | Appartement | Zone de développement économique |
Oui
|
| Style d’appartement | Jardin | ||
| Zonage | RM-1-1 | ||
| Prix | 3 240 485 $ CAD |
| Prix par unité | 324 049 $ CAD |
| Type de vente | Investissement |
| Taux de capitalisation | 5,61% |
| Multiplicateur du loyer brut | 11.29 |
| Nombre d’unités | 10 |
| Type de propriété | Immeuble residentiel |
| Sous-type de propriété | Appartement |
| Style d’appartement | Jardin |
| Classe d’immeuble | C |
| Taille du lot | 0,57 AC |
| Taille du bâtiment | 5 629 pi² |
| Occupation moyenne | 90% |
| Nombre d’étages | 2 |
| Année de construction/rénovation | 1960/2022 |
| Ratio de stationnement | 2,59/1 000 pi² |
| Zone de développement économique |
Oui |
| Zonage | RM-1-1 |
COMMODITÉS
COMMODITÉS DES UNITÉS
- Cour
UNITÉ RENSEIGNEMENTS SUR LE MÉLANGE
| DESCRIPTION | NOMBRE D’UNITÉS | LOYER MOYEN/MOIS | pi² |
|---|---|---|---|
| 1+1 | 5 | - | - |
| 3+2 | 1 | - | - |
| Studios | 4 | - | - |
1 1
Impôts fonciers
| Numéro de lot | 546-136-02 | Évaluation des bâtiments | 1 981 183 $ CAD |
| Évaluation du terrain | 1 260 753 $ CAD | Évaluation totale | 3 241 936 $ CAD |
Impôts fonciers
Numéro de lot
546-136-02
Évaluation du terrain
1 260 753 $ CAD
Évaluation des bâtiments
1 981 183 $ CAD
Évaluation totale
3 241 936 $ CAD
1 de 34
VIDÉOS
VISITE EXTÉRIEURE 3D MATTERPORT
VISITE 3D MATTERPORT
PHOTOS
VUE DEPUIS LA RUE
RUE
CARTE
1 de 1
Présenté par
21-33 S 35th St
Vous êtes déjà membre? Connectez-vous
Hmm, il semble y avoir eu une erreur lors de l’envoi de votre message. Veuillez réessayer.
Merci! Votre message a été envoyé.
