Connectez-vous/S’inscrire
Votre e-mail a été envoyé.
21-33 S 35th St Immeuble residentiel 10 lots 2 000 555 € (200 056 €/Lot) Taux de capitalisation 5,61 % San Diego, CA 92113



Certaines informations ont été traduites automatiquement.
INFORMATIONS PRINCIPALES SUR L'INVESTISSEMENT
- Triple Lot with 3 Water Meters a Detached House, Cottages, and Duplexes
- 9/10 Units Renovated
- Significant Rent Upside Remaining
- Private Yards for 8/10 Units
- 13 Parking Spaces for 10 Units
- 3 Water Meters Suggesting 3-Way Lot Split Potential
RÉSUMÉ ANALYTIQUE
Price Reduced!!!
21-33 S. 35th St is a high-yield, mostly renovated, low-density, triple-lot multifamily asset with a detached 3 bed / 2 bath house in Central San Diego. The property possesses 3 water meters, suggesting a potential 3-way lot split as a possibility for additional value growth.
The property was originally constructed in 1960, with 9 of the 10 units renovated in 2022, including the buildout of the two ADUs. The asset consists of 5 buildings: a detached 3 Bed/ 2 Bath house, a 1 Bed / 1 Bath detached cottage, a quadplex of (4) 1 Bed / 1 Bath units, a duplex of (2) studios, and a duplex of (2) 2022-completion studio ADUs. All but two units have mid-sized private yards, helping to drive longer-term occupancy and higher rents. The property is well parked, with 13 off-street parking spaces for the 10 units, providing over 1 parking space per bedroom.
21-33 S. 35th Street offers strong in-place financial metrics at $208k gross scheduled annual income, with the immediately available rent increases yielding a 5.60% cap rate. Additionally, the existing rents are under market, allowing for further income potential with market gross income of $240,000 for a potential 6.84% cap rate.
The asset is centrally located in Logan Heights, providing quick access to Downtown San Diego, Coronado Island, Balboa Park, North Park, South Park, and the San Diego Navy Base, airport, and bay—all within a 10-minute drive. Select units possess views of the Downtown San Diego skyline and the Coronado Bridge.
21-33 S. 35th St is a high-yield, mostly renovated, low-density, triple-lot multifamily asset with a detached 3 bed / 2 bath house in Central San Diego. The property possesses 3 water meters, suggesting a potential 3-way lot split as a possibility for additional value growth.
The property was originally constructed in 1960, with 9 of the 10 units renovated in 2022, including the buildout of the two ADUs. The asset consists of 5 buildings: a detached 3 Bed/ 2 Bath house, a 1 Bed / 1 Bath detached cottage, a quadplex of (4) 1 Bed / 1 Bath units, a duplex of (2) studios, and a duplex of (2) 2022-completion studio ADUs. All but two units have mid-sized private yards, helping to drive longer-term occupancy and higher rents. The property is well parked, with 13 off-street parking spaces for the 10 units, providing over 1 parking space per bedroom.
21-33 S. 35th Street offers strong in-place financial metrics at $208k gross scheduled annual income, with the immediately available rent increases yielding a 5.60% cap rate. Additionally, the existing rents are under market, allowing for further income potential with market gross income of $240,000 for a potential 6.84% cap rate.
The asset is centrally located in Logan Heights, providing quick access to Downtown San Diego, Coronado Island, Balboa Park, North Park, South Park, and the San Diego Navy Base, airport, and bay—all within a 10-minute drive. Select units possess views of the Downtown San Diego skyline and the Coronado Bridge.
BILAN FINANCIER (RÉEL - 2025) Cliquez ici pour accéder à |
ANNUEL | ANNUEL PAR m² |
|---|---|---|
| Revenu de location brut |
$99,999
|
$9.99
|
| Autres revenus |
$99,999
|
$9.99
|
| Perte due à la vacance |
$99,999
|
$9.99
|
| Revenu brut effectif |
$99,999
|
$9.99
|
| Résultat net d’exploitation |
-
|
-
|
BILAN FINANCIER (RÉEL - 2025) Cliquez ici pour accéder à
| Revenu de location brut | |
|---|---|
| Annuel | $99,999 |
| Annuel par m² | $9.99 |
| Autres revenus | |
|---|---|
| Annuel | $99,999 |
| Annuel par m² | $9.99 |
| Perte due à la vacance | |
|---|---|
| Annuel | $99,999 |
| Annuel par m² | $9.99 |
| Revenu brut effectif | |
|---|---|
| Annuel | $99,999 |
| Annuel par m² | $9.99 |
| Résultat net d’exploitation | |
|---|---|
| Annuel | - |
| Annuel par m² | - |
INFORMATIONS SUR L’IMMEUBLE
| Prix | 2 000 555 € | Classe d’immeuble | C |
| Prix par lot | 200 056 € | Surface du lot | 0,23 ha |
| Type de vente | Investissement | Surface de l’immeuble | 523 m² |
| Taux de capitalisation | 5,61 % | Occupation moyenne | 90% |
| Multiplicateur du loyer brut | 11.29 | Nb d’étages | 2 |
| Nb de lots | 10 | Année de construction/rénovation | 1960/2022 |
| Type de bien | Immeuble residentiel | Ratio de stationnement | 0,24/1 000 m² |
| Sous-type de bien | Appartement | Zone de développement économique [USA] |
Oui
|
| Style d’appartement | Avec jardin | ||
| Zonage | RM-1-1 | ||
| Prix | 2 000 555 € |
| Prix par lot | 200 056 € |
| Type de vente | Investissement |
| Taux de capitalisation | 5,61 % |
| Multiplicateur du loyer brut | 11.29 |
| Nb de lots | 10 |
| Type de bien | Immeuble residentiel |
| Sous-type de bien | Appartement |
| Style d’appartement | Avec jardin |
| Classe d’immeuble | C |
| Surface du lot | 0,23 ha |
| Surface de l’immeuble | 523 m² |
| Occupation moyenne | 90% |
| Nb d’étages | 2 |
| Année de construction/rénovation | 1960/2022 |
| Ratio de stationnement | 0,24/1 000 m² |
| Zone de développement économique [USA] |
Oui |
| Zonage | RM-1-1 |
CARACTÉRISTIQUES
CARACTÉRISTIQUES DU LOT
- Cour
LOT INFORMATIONS SUR LA COMBINAISON
| DESCRIPTION | NB DE LOTS | MOY. LOYER/MOIS | m² |
|---|---|---|---|
| 1+1 | 5 | - | - |
| 3+2 | 1 | - | - |
| Studios | 4 | - | - |
1 1
TAXES FONCIÈRES
| Numéro de parcelle | 546-136-02 | Évaluation des aménagements | 1 217 827 € |
| Évaluation du terrain | 774 981 € | Évaluation totale | 1 992 808 € |
TAXES FONCIÈRES
Numéro de parcelle
546-136-02
Évaluation du terrain
774 981 €
Évaluation des aménagements
1 217 827 €
Évaluation totale
1 992 808 €
1 sur 34
VIDÉOS
VISITE EXTÉRIEURE 3D MATTERPORT
VISITE 3D
PHOTOS
STREET VIEW
RUE
CARTE
1 sur 1
Présenté par
21-33 S 35th 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.
