Se Connecter/S’inscrire
Votre courriel a été envoyé.
Waite Townhomes 7125 Waite Dr 12 Unité Immeuble d’appartements 5 414 231 $ CAD (451 186 $ CAD/Unité) 5,61% Taux de capitalisation La Mesa, CA 91941



Certaines informations ont été traduites automatiquement.
Faits saillants de l'investissement
- 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
Résumé de l'annonce
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.
Bilan financier (Réel - 2025) |
Annuel (CAD) | Annuel par pi² (CAD) |
|---|---|---|
| Revenu de location brut |
460 128 $
|
44,33 $
|
| Autres revenus |
8 860 $
|
0,85 $
|
| Perte due à l’inoccupation |
13 804 $
|
1,33 $
|
| Revenu brut effectif |
455 184 $
|
43,85 $
|
| Taxes |
69 662 $
|
6,71 $
|
| Dépenses d’exploitation |
81 607 $
|
7,86 $
|
| Total des dépenses |
151 269 $
|
14,57 $
|
| Revenu net d’exploitation |
303 915 $
|
29,28 $
|
Bilan financier (Réel - 2025)
| Revenu de location brut (CAD) | |
|---|---|
| Annuel | 460 128 $ |
| Annuel par pi² | 44,33 $ |
| Autres revenus (CAD) | |
|---|---|
| Annuel | 8 860 $ |
| Annuel par pi² | 0,85 $ |
| Perte due à l’inoccupation (CAD) | |
|---|---|
| Annuel | 13 804 $ |
| Annuel par pi² | 1,33 $ |
| Revenu brut effectif (CAD) | |
|---|---|
| Annuel | 455 184 $ |
| Annuel par pi² | 43,85 $ |
| Taxes (CAD) | |
|---|---|
| Annuel | 69 662 $ |
| Annuel par pi² | 6,71 $ |
| Dépenses d’exploitation (CAD) | |
|---|---|
| Annuel | 81 607 $ |
| Annuel par pi² | 7,86 $ |
| Total des dépenses (CAD) | |
|---|---|
| Annuel | 151 269 $ |
| Annuel par pi² | 14,57 $ |
| Revenu net d’exploitation (CAD) | |
|---|---|
| Annuel | 303 915 $ |
| Annuel par pi² | 29,28 $ |
Faits sur la propriété
| Prix | 5 414 231 $ CAD | Style d’appartement | De faible hauteur |
| Prix par unité | 451 186 $ CAD | Classe d’immeuble | C |
| Type de vente | Investissement | Taille du lot | 0,49 AC |
| Taux de capitalisation | 5,61% | Taille du bâtiment | 10 368 pi² |
| Multiplicateur du loyer brut | 11.77 | Occupation moyenne | 100% |
| Nombre d’unités | 12 | Nombre d’étages | 2 |
| Type de propriété | Immeuble residentiel | Année de construction/rénovation | 1972/2025 |
| Sous-type de propriété | Appartement | Ratio de stationnement | 2,51/1 000 pi² |
| Zonage | R-4 - Multiple Residential | ||
| Prix | 5 414 231 $ CAD |
| Prix par unité | 451 186 $ CAD |
| Type de vente | Investissement |
| Taux de capitalisation | 5,61% |
| Multiplicateur du loyer brut | 11.77 |
| Nombre d’unités | 12 |
| Type de propriété | Immeuble residentiel |
| Sous-type de propriété | Appartement |
| Style d’appartement | De faible hauteur |
| Classe d’immeuble | C |
| Taille du lot | 0,49 AC |
| Taille du bâtiment | 10 368 pi² |
| Occupation moyenne | 100% |
| Nombre d’étages | 2 |
| Année de construction/rénovation | 1972/2025 |
| Ratio de stationnement | 2,51/1 000 pi² |
| Zonage | R-4 - Multiple Residential |
Commodités
Commodités des unités
- Climatisation
- Patio
Unité renseignements sur le mélange
| Description | Nombre d’unités | Loyer moyen/mois | pi² |
|---|---|---|---|
| 2+1.5 | 12 | - | 865 |
Walk Score®
Très pratique à pied (78)
Impôts fonciers
| Numéro de lot | 474-570-03 | Évaluation totale | 4 454 600 $ CAD |
| Évaluation du terrain | 2 219 900 $ CAD | Impôts annuels | 69 662 $ CAD (6,72 $ CAD/pi²) |
| Évaluation des bâtiments | 2 234 699 $ CAD | Année d’imposition | 2025 |
Impôts fonciers
Numéro de lot
474-570-03
Évaluation du terrain
2 219 900 $ CAD
Évaluation des bâtiments
2 234 699 $ CAD
Évaluation totale
4 454 600 $ CAD
Impôts annuels
69 662 $ CAD (6,72 $ CAD/pi²)
Année d’imposition
2025
1 de 25
Vidéos
Visite extérieure 3D Matterport
Visite 3D Matterport
Photos
Vue depuis la rue
Rue
Carte
Présenté par
Waite Townhomes | 7125 Waite Dr
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.
Votre message a été envoyé !
Activez votre compte LoopNet dès maintenant pour suivre les propriétés, recevoir des alertes en temps réel, gagner du temps sur vos demandes futures et bien plus encore.

