
3531-3537 Del Rey St
Cette fonctionnalité n’est pas disponible pour le moment.
Nous sommes désolés, mais la fonctionnalité à laquelle vous essayez d’accéder n’est pas disponible actuellement. Nous sommes au courant du problème et notre équipe travaille activement pour le résoudre.
Veuillez vérifier de nouveau dans quelques minutes. Veuillez nous excuser pour ce désagrément.
– L’équipe LoopNet
merci

Votre e-mail a été envoyé !
3531-3537 Del Rey St Immeuble residentiel 8 lots 3 111 681 € (388 960 €/Lot) Taux de capitalisation 4 % San Diego, CA 92109



Certaines informations ont été traduites automatiquement.
INFORMATIONS PRINCIPALES SUR L'INVESTISSEMENT
- Excellent Pacific Beach Location, Providing Ease-of-Access to the Beaches, Parks, Shopping, Nightlife, and Dining
- Turn-Key Asset Providing Strong Immediate Cashflow with Additional Upside
- Significant Recent Capital Improvements & 11 Off-Street Parking Spaces
- Unique Unit Mix of Townhome-Style and Conventional Units, Appealing to a Wide Tenant Base
- $1,000 Fire Door, Sound Engineered Walls for Noise Mitigation
- ADA-Accessible Unit & Driveway, In-Unit Laundry & Mini Split AC
RÉSUMÉ ANALYTIQUE
CBRE is pleased to present 3531-3539 Del Rey St, a one-of-a-kind 8-unit multifamily property in Pacific Beach featuring a distinctive blend of renovated historic
homes and modern new construction. Situated on an 8,276-square-foot (.19-acre) lot, the property offers a total of 5,260 rentable square feet, consisting of four upgraded
vintage units in the front and four new construction units in the rear, both completed in 2021-2022. These thoughtfully designed units provide contemporary finishes and
rare floorplans, catering to strong tenant demand in one of San Diego’s most desirable coastal submarkets. The front four units—originally Duck Hunting Cabins—retain their historic charm while offering modern upgrades, including granite countertops and dual-pane windows. The new construction units feature sleek interiors, balconies with Mission Bay and golf course views, sound-engineered walls for noise mitigation, and exceptional multi-level townhome style floorplans. Notably, one of the new construction one-bedroom units is ADA-accessible, and the driveway includes an ADA ramp for added accessibility. All units benefit from high in-place rents, with additional upside in select units.
This complex offers 11 off-street parking spaces as well as in-unit laundry, mini split AC/Heating, and designated storage for each unit, ensuring convenience for residents. Ownership benefits from low operating costs, with city trash provided for free and minimal maintenance given the units’ condition. Recent upgrades to the property include a new $100,000 fire and sprinkler system, a permeable paver driveway for efficient water drainage, and new roofs on the original four units. 3531-3539 Del Rey St is ideally located just a couple of blocks from Mission Bay, Mission Bay Golf Course, and multiple parks, including the renowned Kate Sessions Memorial Park. Residents enjoy easy
access to outdoor recreation, water activities, and San Diego’s vibrant coastal lifestyle. The property also offers convenient freeway access, making it an attractive option for tenants commuting to work or exploring all that San Diego County has to offer. This new-construction coastal complex with a partial value-add component presents investors with a rare opportunity to acquire a high-performing property in Pacific Beach, benefiting from strong cash flow, high-end renovations, and long-term appreciation.
homes and modern new construction. Situated on an 8,276-square-foot (.19-acre) lot, the property offers a total of 5,260 rentable square feet, consisting of four upgraded
vintage units in the front and four new construction units in the rear, both completed in 2021-2022. These thoughtfully designed units provide contemporary finishes and
rare floorplans, catering to strong tenant demand in one of San Diego’s most desirable coastal submarkets. The front four units—originally Duck Hunting Cabins—retain their historic charm while offering modern upgrades, including granite countertops and dual-pane windows. The new construction units feature sleek interiors, balconies with Mission Bay and golf course views, sound-engineered walls for noise mitigation, and exceptional multi-level townhome style floorplans. Notably, one of the new construction one-bedroom units is ADA-accessible, and the driveway includes an ADA ramp for added accessibility. All units benefit from high in-place rents, with additional upside in select units.
This complex offers 11 off-street parking spaces as well as in-unit laundry, mini split AC/Heating, and designated storage for each unit, ensuring convenience for residents. Ownership benefits from low operating costs, with city trash provided for free and minimal maintenance given the units’ condition. Recent upgrades to the property include a new $100,000 fire and sprinkler system, a permeable paver driveway for efficient water drainage, and new roofs on the original four units. 3531-3539 Del Rey St is ideally located just a couple of blocks from Mission Bay, Mission Bay Golf Course, and multiple parks, including the renowned Kate Sessions Memorial Park. Residents enjoy easy
access to outdoor recreation, water activities, and San Diego’s vibrant coastal lifestyle. The property also offers convenient freeway access, making it an attractive option for tenants commuting to work or exploring all that San Diego County has to offer. This new-construction coastal complex with a partial value-add component presents investors with a rare opportunity to acquire a high-performing property in Pacific Beach, benefiting from strong cash flow, high-end renovations, and long-term appreciation.
BILAN FINANCIER (RÉEL - 2024) |
ANNUEL | ANNUEL PAR m² |
---|---|---|
Revenu de location brut |
192 381 €
![]() |
393,68 €
![]() |
Autres revenus |
-
![]() |
-
![]() |
Perte due à la vacance |
5 771 €
![]() |
11,81 €
![]() |
Revenu brut effectif |
186 610 €
![]() |
381,87 €
![]() |
Taxes |
-
![]() |
-
![]() |
Frais d’exploitation |
-
![]() |
-
![]() |
Total des frais |
62 058 €
![]() |
126,99 €
![]() |
Résultat net d’exploitation |
124 551 €
![]() |
254,88 €
![]() |
BILAN FINANCIER (RÉEL - 2024)
Revenu de location brut | |
---|---|
Annuel | 192 381 € |
Annuel par m² | 393,68 € |
Autres revenus | |
---|---|
Annuel | - |
Annuel par m² | - |
Perte due à la vacance | |
---|---|
Annuel | 5 771 € |
Annuel par m² | 11,81 € |
Revenu brut effectif | |
---|---|
Annuel | 186 610 € |
Annuel par m² | 381,87 € |
Taxes | |
---|---|
Annuel | - |
Annuel par m² | - |
Frais d’exploitation | |
---|---|
Annuel | - |
Annuel par m² | - |
Total des frais | |
---|---|
Annuel | 62 058 € |
Annuel par m² | 126,99 € |
Résultat net d’exploitation | |
---|---|
Annuel | 124 551 € |
Annuel par m² | 254,88 € |
INFORMATIONS SUR L’IMMEUBLE
Prix | 3 111 681 € | Classe d’immeuble | C |
Prix par lot | 388 960 € | Surface du lot | 0,08 ha |
Type de vente | Investissement | Surface de l’immeuble | 489 m² |
Taux de capitalisation | 4 % | Occupation moyenne | 0% |
Multiplicateur du loyer brut | 16.17 | Nb d’étages | 2 |
Nb de lots | 8 | Année de construction | 2021 |
Type de bien | Immeuble residentiel | Ratio de stationnement | 0,19/1 000 m² |
Sous-type de bien | Appartement | Zonage | C |
Style d’appartement | De faible hauteur |
Prix | 3 111 681 € |
Prix par lot | 388 960 € |
Type de vente | Investissement |
Taux de capitalisation | 4 % |
Multiplicateur du loyer brut | 16.17 |
Nb de lots | 8 |
Type de bien | Immeuble residentiel |
Sous-type de bien | Appartement |
Style d’appartement | De faible hauteur |
Classe d’immeuble | C |
Surface du lot | 0,08 ha |
Surface de l’immeuble | 489 m² |
Occupation moyenne | 0% |
Nb d’étages | 2 |
Année de construction | 2021 |
Ratio de stationnement | 0,19/1 000 m² |
Zonage | C |
CARACTÉRISTIQUES
CARACTÉRISTIQUES DU LOT
- Cuisine
- Plans de travail en granit
- Réfrigérateur
- Four
- Cuisinière
- Baignoire/Douche
CARACTÉRISTIQUES DU SITE
- Accès 24 h/24
- Accès contrôlé
- Parcours de golf
- Sentiers pédestres et cyclables
LOT INFORMATIONS SUR LA COMBINAISON
DESCRIPTION | NB DE LOTS | MOY. LOYER/MOIS | m² |
---|---|---|---|
2+1 | 1 | 3 068 € | 102 |
1+1 | 7 | 2 020 € | 48 - 73 |
1 of 1
TAXES FONCIÈRES
Numéro de parcelle | 424-323-32 | Évaluation des aménagements | 877 900 € |
Évaluation du terrain | 1 088 596 € | Évaluation totale | 1 966 496 € |
TAXES FONCIÈRES
Numéro de parcelle
424-323-32
Évaluation du terrain
1 088 596 €
Évaluation des aménagements
877 900 €
Évaluation totale
1 966 496 €
1 de 19
VIDÉOS
VISITE 3D
PHOTOS
STREET VIEW
RUE
CARTE
1 of 1
Présenté par

3531-3537 Del Rey St
Vous êtes déjà membre ? Connectez-vous
Hum, une erreur s’est produite lors de l’envoi de votre message. Veuillez réessayer.
Merci ! Votre message a été envoyé.