Connectez-vous/S’inscrire
Votre e-mail a été envoyé.
Indiana Street Apartments 3525-3549 Indiana St Immeuble residentiel 23 lots 15 323 400 € (666 235 €/Lot) Taux de capitalisation 2,82 % San Diego, CA 92103



Certaines informations ont été traduites automatiquement.
INFORMATIONS PRINCIPALES SUR L'INVESTISSEMENT
- 2019 Construction - Built To Condo Specs (9’ ceilings, 8’ entry/patio doors, air gap between units, & sound-deafening subfloors)
- Includes PV Solar Array
- Built with high quality specs by local developer for long term ownership
- Offered with fully assumable HUD loan fixed at 2.5% through 2057! Current Balance of $7,900,000
- 28 private parking spaces, 21 of which located in secure garage
RÉSUMÉ ANALYTIQUE
The Indiana is a rare opportunity to have long term positive leverage for class A product and Class A location. Offered in conjunction with this asset is an Assumable HUD Loan fixed at 2.5% through 2057! Built to keep, The Indiana is a 23 Unit complex located in San Diego's Hillcrest neighborhood. The property features a unit mix of oversized 1- & 2-bedrooms in the form of cottages and townhomes.
The interior amenities include but are not limited to: wood flooring, cabinetry, counters, fixtures and appliances as well as in-unit Washer/Dryers. Many of the units have sizable balconies. The ultra high end construction and interior finishes will ensure low maintenance/management for the long term. Hillcrest is one of the strongest rental markets in San Diego County with very little vacancy and continued rental growth projected.
The current loan can be assumed with a balance of $7,900,000 and fixed until January 2057. P&I Payment is $30,471/month. The original existing 2 cottages have been completely remodeled and are currently benefiting from some property tax savings as they qualify for The Mills Act. The property was built to condo specs for future conversion. It includes 9’ ceilings, 8’ entry and patio doors, air gap between units, and sound-deafening subfloors. There is PV solar array for added power, low water usage landscaping, water is sub-metered and 28 private parking spaces are offered to tenants (21 of which are in a secure garage). The property sits 6 minutes to downtown, 10 minutes to SD International Airport and a mere two blocks from many shops and restaurants.
The interior amenities include but are not limited to: wood flooring, cabinetry, counters, fixtures and appliances as well as in-unit Washer/Dryers. Many of the units have sizable balconies. The ultra high end construction and interior finishes will ensure low maintenance/management for the long term. Hillcrest is one of the strongest rental markets in San Diego County with very little vacancy and continued rental growth projected.
The current loan can be assumed with a balance of $7,900,000 and fixed until January 2057. P&I Payment is $30,471/month. The original existing 2 cottages have been completely remodeled and are currently benefiting from some property tax savings as they qualify for The Mills Act. The property was built to condo specs for future conversion. It includes 9’ ceilings, 8’ entry and patio doors, air gap between units, and sound-deafening subfloors. There is PV solar array for added power, low water usage landscaping, water is sub-metered and 28 private parking spaces are offered to tenants (21 of which are in a secure garage). The property sits 6 minutes to downtown, 10 minutes to SD International Airport and a mere two blocks from many shops and restaurants.
BILAN FINANCIER (RÉEL - 2024) 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
|
| Taxes |
$99,999
|
$9.99
|
| Frais d’exploitation |
$99,999
|
$9.99
|
| Total des frais |
$99,999
|
$9.99
|
| Résultat net d’exploitation |
$99,999
|
$9.99
|
BILAN FINANCIER (RÉEL - 2024) 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 |
| Taxes | |
|---|---|
| Annuel | $99,999 |
| Annuel par m² | $9.99 |
| Frais d’exploitation | |
|---|---|
| Annuel | $99,999 |
| Annuel par m² | $9.99 |
| Total des frais | |
|---|---|
| Annuel | $99,999 |
| Annuel par m² | $9.99 |
| Résultat net d’exploitation | |
|---|---|
| Annuel | $99,999 |
| Annuel par m² | $9.99 |
INFORMATIONS SUR L’IMMEUBLE
| Prix | 15 323 400 € | Style d’appartement | De hauteur moyenne |
| Prix par lot | 666 235 € | Classe d’immeuble | C |
| Type de vente | Investissement | Surface du lot | 0,23 ha |
| Taux de capitalisation | 2,82 % | Surface de l’immeuble | 2 427 m² |
| Multiplicateur du loyer brut | 19.9 | Occupation moyenne | 100% |
| Nb de lots | 23 | Nb d’étages | 5 |
| Type de bien | Immeuble residentiel | Année de construction | 2019 |
| Sous-type de bien | Appartement | Ratio de stationnement | 0,1/1 000 m² |
| Zonage | 9 | ||
| Prix | 15 323 400 € |
| Prix par lot | 666 235 € |
| Type de vente | Investissement |
| Taux de capitalisation | 2,82 % |
| Multiplicateur du loyer brut | 19.9 |
| Nb de lots | 23 |
| Type de bien | Immeuble residentiel |
| Sous-type de bien | Appartement |
| Style d’appartement | De hauteur moyenne |
| Classe d’immeuble | C |
| Surface du lot | 0,23 ha |
| Surface de l’immeuble | 2 427 m² |
| Occupation moyenne | 100% |
| Nb d’étages | 5 |
| Année de construction | 2019 |
| Ratio de stationnement | 0,1/1 000 m² |
| Zonage | 9 |
CARACTÉRISTIQUES
- Détecteur de fumée
CARACTÉRISTIQUES DU LOT
- Climatisation
- Balcon
- Prêt pour le câble
- Lave-vaisselle
- Broyeur d’ordures
- Micro-ondes
- Espace d’entreposage
- Machine à laver/sèche-linge
- Chauffage
- Ventilateurs de plafond
- Cuisine
- Plafond voûté
- Accès internet à haut débit
- Machine à glace
- Réfrigérateur
- Four
- Système de sprinklers
- Électroménager en acier inoxydable
- Baignoire/Douche
- Vues
- Dressing
- Wi-Fi
- Terrasse
- Fenêtres à double vitrage
- Salle de séjour
- Patio
- Sol en vinyle
CARACTÉRISTIQUES DU SITE
- Accès contrôlé
- Cour
- Clôturé
- Espace d’entreposage
- Local à vélos
- Station de recharge de voitures
- Ascenseur
LOT INFORMATIONS SUR LA COMBINAISON
| DESCRIPTION | NB DE LOTS | MOY. LOYER/MOIS | m² |
|---|---|---|---|
| 1+1 | 16 | 2 361 € | 60 - 69 |
| 2+2 | 4 | 3 256 € | 97 |
| 1+1.5 | 3 | 3 022 € | 85 |
1 1
Walk Score®
Très praticable à pied (82)
1 sur 28
VIDÉOS
VISITE EXTÉRIEURE 3D MATTERPORT
VISITE 3D
PHOTOS
STREET VIEW
RUE
CARTE
1 sur 1
Présenté par
Indiana Street Apartments | 3525-3549 Indiana 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.
