Se Connecter/S’inscrire
Votre courriel a été envoyé.
Sunset Gardens Apartments 848 N Mollison Ave 102 Unité Immeuble d’appartements 35 810 061 $ CAD (351 079 $ CAD/Unité) 6% Taux de capitalisation El Cajon, CA 92021



Certaines informations ont été traduites automatiquement.
FAITS SAILLANTS DE L'INVESTISSEMENT
- 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)
RÉSUMÉ DE L'ANNONCE
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.
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
|
| Taxes |
$99,999
|
$9.99
|
| Dépenses d’exploitation |
$99,999
|
$9.99
|
| Total des dépenses |
$99,999
|
$9.99
|
| Revenu net d’exploitation |
$99,999
|
$9.99
|
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 |
| Taxes (CAD) | |
|---|---|
| Annuel | $99,999 |
| Annuel par pi² | $9.99 |
| Dépenses d’exploitation (CAD) | |
|---|---|
| Annuel | $99,999 |
| Annuel par pi² | $9.99 |
| Total des dépenses (CAD) | |
|---|---|
| Annuel | $99,999 |
| Annuel par pi² | $9.99 |
| Revenu net d’exploitation (CAD) | |
|---|---|
| Annuel | $99,999 |
| Annuel par pi² | $9.99 |
FAITS SUR LA PROPRIÉTÉ
| Prix | 35 810 061 $ CAD | Style d’appartement | Jardin |
| Prix par unité | 351 079 $ CAD | Classe d’immeuble | B |
| Type de vente | Investissement | Taille du lot | 3,07 AC |
| Taux de capitalisation | 6% | Taille du bâtiment | 94 980 pi² |
| Multiplicateur du loyer brut | 9.4 | Occupation moyenne | 95% |
| Nombre d’unités | 102 | Nombre d’étages | 2 |
| Type de propriété | Immeuble residentiel | Année de construction | 1976 |
| Sous-type de propriété | Appartement | Ratio de stationnement | 1,44/1 000 pi² |
| Zonage | R-4 - Multifamilial | ||
| Prix | 35 810 061 $ CAD |
| Prix par unité | 351 079 $ CAD |
| Type de vente | Investissement |
| Taux de capitalisation | 6% |
| Multiplicateur du loyer brut | 9.4 |
| Nombre d’unités | 102 |
| Type de propriété | Immeuble residentiel |
| Sous-type de propriété | Appartement |
| Style d’appartement | Jardin |
| Classe d’immeuble | B |
| Taille du lot | 3,07 AC |
| Taille du bâtiment | 94 980 pi² |
| Occupation moyenne | 95% |
| Nombre d’étages | 2 |
| Année de construction | 1976 |
| Ratio de stationnement | 1,44/1 000 pi² |
| Zonage | R-4 - Multifamilial |
COMMODITÉS
- Détecteur de fumée
COMMODITÉS DES UNITÉS
- Climatisation
- Balcon
- Prêt pour le câble
- Lave-vaisselle
- Traitement des déchets
- Micro-ondes
- Espace d'entreposage
- Chauffage
- Baie vitrée
- Ventilateurs de plafond
- Cuisine
- Accès Internet à haute vitesse
- Réfrigérateur
- Four
- Fourchette
- Bain/Douche
- Walk-in
- Tapis
- Cour
- Salle de séjour
- Garde-manger
- Patio
- Porche
- Sans fumée
- Accessible aux fauteuils roulants (chambres)
- Couvre-fenêtres
- Grandes chambres
COMMODITÉS DU SITE
- Accès 24 heures
- Accès contrôlé
- Cour
- Terrain clôturé
- Installations de lessive
- Espace de pique-nique
- Piscine
- Gestionnaire d'immeuble sur place
- Recyclage
- Entretien sur place
UNITÉ RENSEIGNEMENTS SUR LE MÉLANGE
| DESCRIPTION | NOMBRE D’UNITÉS | LOYER MOYEN/MOIS | pi² |
|---|---|---|---|
| 1+1 | 53 | 2 690 $ CAD | 738 |
| 2+1.5 | 49 | 2 668 $ CAD | 1 140 |
1 1
Walk Score®
Très pratique à pied (75)
Impôts fonciers
| Numéro de lot | 484-282-22 | Évaluation totale | 28 445 578 $ CAD |
| Évaluation du terrain | 12 959 825 $ CAD | Impôts annuels | (1 $) CAD (0,00 $ CAD/pi²) |
| Évaluation des bâtiments | 15 485 753 $ CAD | Année d’imposition | 2025 |
Impôts fonciers
Numéro de lot
484-282-22
Évaluation du terrain
12 959 825 $ CAD
Évaluation des bâtiments
15 485 753 $ CAD
Évaluation totale
28 445 578 $ CAD
Impôts annuels
(1 $) CAD (0,00 $ CAD/pi²)
Année d’imposition
2025
1 de 13
VIDÉOS
VISITE EXTÉRIEURE 3D MATTERPORT
VISITE 3D MATTERPORT
PHOTOS
VUE DEPUIS LA RUE
RUE
CARTE
1 de 1
Présenté par
Sunset Gardens Apartments | 848 N Mollison Ave
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.
