Se Connecter/S’inscrire
Votre courriel a été envoyé.
849-855 Emerald St 7 Unité Immeuble d’appartements 6 857 809 $ CAD (979 687 $ CAD/Unité) San Diego, CA 92109



Certaines informations ont été traduites automatiquement.
Faits saillants de l'investissement
- One unit delivered vacant at close. Unit 855-1/2A (1BR/1BA) allows immediate renovation and lease-up at market rent.
- One and a half blocks to the sand, near Crystal Pier, Garnet Avenue dining, retail, and the Mission Beach boardwalk.
- Capital improvements completed from 2021-2026, with substantial renovations completed in 2018.
- In-place rents are roughly 38% below market, supporting upside from a 3.87% in-place cap to a 5.90% pro forma cap.
- Two upper-floor ocean-view units are rented near non-view rates, creating embedded rental upside on future turnover
- Two garages may offer future ADU conversion potential, subject to feasibility studies and city approval.
Résumé de l'annonce
849-855 Emerald Street is a seven-unit multifamily property one and a half blocks from the sand in Pacific Beach, San Diego. The building sits on a 6,250 SF lot west of I-5 and comprises four two-bedroom flats and three one-bedroom flats across 4,930 rentable SF. It was substantially renovated in 2018 and has been maintained since through a documented capital program running from 2021 through February 2026. Parking includes two garages and six surface stalls. Zoning is RM-1-1 (R3).
The offering is priced at $4,875,000, or $696,429 per unit. In-place rents sit roughly 38% below stabilized market, which is the entire thesis: a buyer acquires a 3.87% going-in yield on $188,806 of in-place NOI with a defined route to a 5.90% pro forma yield on $287,413 of stabilized NOI, captured on natural turnover with targeted unit refresh rather than a full repositioning. Two of the four two-bedroom units retain original kitchens. Units 851 and 853 carry ocean views from the upper floor and are currently rented near parity with the non-view units.
Unit 855-1/2 A will be delivered vacant at close, giving a buyer immediate access to the highest-return renovation in the building and a direct path from $2,895 in place to the $3,475 market one-bedroom rate. An assumable loan of approximately $1.2M at 3.6% may be available to a qualifying buyer, roughly 290 basis points inside the current market for new debt. Longer term, the two garages present a potential conversion to accessory dwelling units, subject to feasibility and city approval. This is a generational beach-block holding on a stretch where coastal-zone limits structurally cap new supply and owners rarely sell.
Pro forma reflects stabilized market rents and is subject to verification. Square footages are estimates pending measurement and permit verification. Loan assumption is subject to lender confirmation and approval and does not constitute a financing commitment. Buyer to independently verify all figures.
The offering is priced at $4,875,000, or $696,429 per unit. In-place rents sit roughly 38% below stabilized market, which is the entire thesis: a buyer acquires a 3.87% going-in yield on $188,806 of in-place NOI with a defined route to a 5.90% pro forma yield on $287,413 of stabilized NOI, captured on natural turnover with targeted unit refresh rather than a full repositioning. Two of the four two-bedroom units retain original kitchens. Units 851 and 853 carry ocean views from the upper floor and are currently rented near parity with the non-view units.
Unit 855-1/2 A will be delivered vacant at close, giving a buyer immediate access to the highest-return renovation in the building and a direct path from $2,895 in place to the $3,475 market one-bedroom rate. An assumable loan of approximately $1.2M at 3.6% may be available to a qualifying buyer, roughly 290 basis points inside the current market for new debt. Longer term, the two garages present a potential conversion to accessory dwelling units, subject to feasibility and city approval. This is a generational beach-block holding on a stretch where coastal-zone limits structurally cap new supply and owners rarely sell.
Pro forma reflects stabilized market rents and is subject to verification. Square footages are estimates pending measurement and permit verification. Loan assumption is subject to lender confirmation and approval and does not constitute a financing commitment. Buyer to independently verify all figures.
Salle de données Cliquez ici pour accéder à
- Offering Memorandum
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 | 6 857 809 $ CAD | Classe d’immeuble | C |
| Prix par unité | 979 687 $ CAD | Taille du lot | 0,14 AC |
| Type de vente | Investissement | Taille du bâtiment | 4 930 pi² |
| Condition de vente | 1031 Échange | Occupation moyenne | 100% |
| Nombre d’unités | 7 | Nombre d’étages | 2 |
| Type de propriété | Immeuble residentiel | Année de construction/rénovation | 2000/2018 |
| Sous-type de propriété | Appartement | Ratio de stationnement | 1,62/1 000 pi² |
| Style d’appartement | De faible hauteur | ||
| Zonage | R3 - RM-1-1 Residential Multi-Family | ||
| Prix | 6 857 809 $ CAD |
| Prix par unité | 979 687 $ CAD |
| Type de vente | Investissement |
| Condition de vente | 1031 Échange |
| Nombre d’unités | 7 |
| Type de propriété | Immeuble residentiel |
| Sous-type de propriété | Appartement |
| Style d’appartement | De faible hauteur |
| Classe d’immeuble | C |
| Taille du lot | 0,14 AC |
| Taille du bâtiment | 4 930 pi² |
| Occupation moyenne | 100% |
| Nombre d’étages | 2 |
| Année de construction/rénovation | 2000/2018 |
| Ratio de stationnement | 1,62/1 000 pi² |
| Zonage | R3 - RM-1-1 Residential Multi-Family |
Commodités
Commodités du site
- Cour
- Terrain clôturé
- Installations de lessive
- Grill
- Collecte d'ordures - sur rue
- Pistes cyclables/Piétonnières
- Transport en commun
- Communauté verte
- Sans ascenseur
Unité renseignements sur le mélange
| Description | Nombre d’unités | Loyer moyen/mois | pi² |
|---|---|---|---|
| 1+1 | 3 | - | 600 |
| 2+1 | 4 | - | 730 - 800 |
Moyennement accessible à pied
60/100
Moyennement adapté aux voitures
70/100
Transports en commun limités
30/100
Moyennement accessible en vélo
60/100
Impôts fonciers
| Numéro de lot | 415-592-05 | Évaluation totale | 5 415 826 $ CAD (2026) |
| Évaluation du terrain | 4 617 192 $ CAD (2026) | Impôts annuels | (1 $) CAD (0,00 $ CAD/pi²) |
| Évaluation des bâtiments | 798 634 $ CAD (2026) | Année d’imposition | 2025 |
Impôts fonciers
Numéro de lot
415-592-05
Évaluation du terrain
4 617 192 $ CAD (2026)
Évaluation des bâtiments
798 634 $ CAD (2026)
Évaluation totale
5 415 826 $ CAD (2026)
Impôts annuels
(1 $) CAD (0,00 $ CAD/pi²)
Année d’imposition
2025
1 de 11
Vidéos
Visite extérieure 3D Matterport
Visite 3D Matterport
Photos
Vue depuis la rue
Rue
Carte
Présenté par
849-855 Emerald 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.

