Connectez-vous/S’inscrire
Votre e-mail a été envoyé.
Clearbrook Terrace Apartments 1010 Clearbrook Ln Immeuble residentiel 41 lots 12 016 251 € (293 079 €/Lot) Taux de capitalisation 5,33 % Vista, CA 92084



Certaines informations ont été traduites automatiquement.
Informations principales sur l'investissement
- 38 legal units, consisting of 23 two-bed/one-bath and 15 two-bed/two-bath units, plus 2 non-conforming units and 1 potential studio ADU.
- Expansive 3.06-acre lot with a private driveway, giving residents a quiet, set-back living environment with reduced street noise and enhanced privacy.
- Residents enjoy walking-distance access to Brengle Terrace Park and the popular Moonlight Amphitheatre performance venue.
- All 38 legal two-bedroom units feature either a front or back patio, offering desirable private outdoor space.
- 45 garage spaces and 42 surface spaces, along with a centrally located on-site laundry facility serving the tenant base.
- The property is moments from numerous retail centers, restaurants, and local services, supporting strong day-to-day tenant demand.
Résumé analytique
Marcus & Millichap, as the exclusive listing broker, is pleased to present Clearbrook Terrace, a 38+3 unit multifamily property located at 1010 Clearbrook Lane in Vista, California. Built in 1978 on a spacious 3.06-acre parcel, the community offers an attractive mix of two-bedroom floor plans, substantial outdoor space, and a quiet residential setting at the end of a private driveway. With strong demand for well-located rental housing and proximity to a wide range of amenities, Clearbrook Terrace represents a compelling opportunity in one of North County San Diego’s most desirable rental markets.
The property consists of 2 studios, 23 two-bed/one-bath units, and 16 two-bed/two-bath units, providing a balanced and in-demand unit mix. One studio and one two-bed/two-bath unit are non-conforming, and the second studio currently functions as an on-site leasing office with potential for conversion into a studio ADU, subject to all required city or county approvals. All 38 legal two-bedroom units feature either a front or back patio, offering valuable private outdoor space. (The non-conforming units and potential ADU do not include patio areas.)
Clearbrook Terrace also benefits from ample parking, including 45 garage spaces and 42 surface spaces, along with an on-site laundry facility. Its location at the end of a private driveway sets the community back from the roadway, reducing noise and creating a more private, neighborhood-oriented environment.
The property enjoys a highly convenient Vista location, situated within walking distance of Brengle Terrace Park, home to tennis and pickleball courts, sports fields, a disc golf course, the Alta Vista Botanical Gardens, and the renowned Moonlight Amphitheatre, an outdoor venue hosting concerts and theatrical performances. Residents also benefit from immediate access to East Vista Way, which offers numerous retail centers, restaurants, and daily conveniences. The property is one mile from Vista High School and just over 1.5 miles from State Route 78, providing easy connectivity throughout San Diego County.
Clearbrook Terrace offers investors the opportunity to acquire a sizable, well-located multifamily asset with a strong unit mix, ample parking, private outdoor space, and proximity to some of Vista’s most desirable amenities and employment drivers.
*Drive by only. Do not walk the property or disturb the residents. Please contact the Listing Agent(s).*
The property consists of 2 studios, 23 two-bed/one-bath units, and 16 two-bed/two-bath units, providing a balanced and in-demand unit mix. One studio and one two-bed/two-bath unit are non-conforming, and the second studio currently functions as an on-site leasing office with potential for conversion into a studio ADU, subject to all required city or county approvals. All 38 legal two-bedroom units feature either a front or back patio, offering valuable private outdoor space. (The non-conforming units and potential ADU do not include patio areas.)
Clearbrook Terrace also benefits from ample parking, including 45 garage spaces and 42 surface spaces, along with an on-site laundry facility. Its location at the end of a private driveway sets the community back from the roadway, reducing noise and creating a more private, neighborhood-oriented environment.
The property enjoys a highly convenient Vista location, situated within walking distance of Brengle Terrace Park, home to tennis and pickleball courts, sports fields, a disc golf course, the Alta Vista Botanical Gardens, and the renowned Moonlight Amphitheatre, an outdoor venue hosting concerts and theatrical performances. Residents also benefit from immediate access to East Vista Way, which offers numerous retail centers, restaurants, and daily conveniences. The property is one mile from Vista High School and just over 1.5 miles from State Route 78, providing easy connectivity throughout San Diego County.
Clearbrook Terrace offers investors the opportunity to acquire a sizable, well-located multifamily asset with a strong unit mix, ample parking, private outdoor space, and proximity to some of Vista’s most desirable amenities and employment drivers.
*Drive by only. Do not walk the property or disturb the residents. Please contact the Listing Agent(s).*
Bilan financier (Réel - 2025) |
Annuel | Annuel par m² |
|---|---|---|
| Revenu de location brut |
978 821 €
|
281,58 €
|
| Autres revenus |
47 498 €
|
13,66 €
|
| Perte due à la vacance |
29 364 €
|
8,45 €
|
| Revenu brut effectif |
996 954 €
|
286,80 €
|
| Taxes |
135 726 €
|
39,04 €
|
| Frais d’exploitation |
220 401 €
|
63,40 €
|
| Total des frais |
356 127 €
|
102,45 €
|
| Résultat net d’exploitation |
640 827 €
|
184,35 €
|
Bilan financier (Réel - 2025)
| Revenu de location brut | |
|---|---|
| Annuel | 978 821 € |
| Annuel par m² | 281,58 € |
| Autres revenus | |
|---|---|
| Annuel | 47 498 € |
| Annuel par m² | 13,66 € |
| Perte due à la vacance | |
|---|---|
| Annuel | 29 364 € |
| Annuel par m² | 8,45 € |
| Revenu brut effectif | |
|---|---|
| Annuel | 996 954 € |
| Annuel par m² | 286,80 € |
| Taxes | |
|---|---|
| Annuel | 135 726 € |
| Annuel par m² | 39,04 € |
| Frais d’exploitation | |
|---|---|
| Annuel | 220 401 € |
| Annuel par m² | 63,40 € |
| Total des frais | |
|---|---|
| Annuel | 356 127 € |
| Annuel par m² | 102,45 € |
| Résultat net d’exploitation | |
|---|---|
| Annuel | 640 827 € |
| Annuel par m² | 184,35 € |
Informations sur l’immeuble
| Prix | 12 016 251 € | Style d’appartement | De faible hauteur |
| Prix par lot | 293 079 € | Classe d’immeuble | C |
| Type de vente | Investissement | Surface du lot | 1,24 ha |
| Taux de capitalisation | 5,33 % | Surface de l’immeuble | 3 476 m² |
| Multiplicateur du loyer brut | 11.71 | Nb d’étages | 2 |
| Nb de lots | 41 | Année de construction | 1978 |
| Type de bien | Immeuble residentiel | Ratio de stationnement | 0,22/1 000 m² |
| Sous-type de bien | Appartement | ||
| Zonage | R3, Vista - Residential | ||
| Prix | 12 016 251 € |
| Prix par lot | 293 079 € |
| Type de vente | Investissement |
| Taux de capitalisation | 5,33 % |
| Multiplicateur du loyer brut | 11.71 |
| Nb de lots | 41 |
| Type de bien | Immeuble residentiel |
| Sous-type de bien | Appartement |
| Style d’appartement | De faible hauteur |
| Classe d’immeuble | C |
| Surface du lot | 1,24 ha |
| Surface de l’immeuble | 3 476 m² |
| Nb d’étages | 2 |
| Année de construction | 1978 |
| Ratio de stationnement | 0,22/1 000 m² |
| Zonage | R3, Vista - Residential |
Caractéristiques
Caractéristiques du lot
- Climatisation
- Balcon
- Lave-vaisselle
- Chauffage
- Cuisine
- Réfrigérateur
- Four
Caractéristiques du site
- Accès 24 h/24
- Accès contrôlé
- Laverie
- CVC contrôlé par l’occupant
- Sans tabac
- Détecteur de fumée
Lot informations sur la combinaison
| Description | Nb de lots | Moy. loyer/mois | m² |
|---|---|---|---|
| Studios | 2 | - | 42 |
| 2+1 | 23 | - | 95 |
| 2+2 | 16 | - | 98 - 102 |
1 1
Assez praticable à pied
50/100
Exceptionnellement adapté aux voitures
90/100
Transports en commun limités
30/100
Plutôt praticable en vélo
40/100
Taxes foncières
| Numéro de parcelle | 176-310-35 | Évaluation totale | 12 760 882 € |
| Évaluation du terrain | 5 484 620 € | Impôts annuels | 135 726 € (39,04 €/m²) |
| Évaluation des aménagements | 7 276 262 € | Année d’imposition | 2025 Payable 2025 |
Taxes foncières
Numéro de parcelle
176-310-35
Évaluation du terrain
5 484 620 €
Évaluation des aménagements
7 276 262 €
Évaluation totale
12 760 882 €
Impôts annuels
135 726 € (39,04 €/m²)
Année d’imposition
2025 Payable 2025
1 sur 31
Vidéos
Visite extérieure 3D Matterport
Visite 3D
Photos
Street view
Rue
Carte
1 sur 1
Présenté par
Clearbrook Terrace Apartments | 1010 Clearbrook Ln
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.
