Connectez-vous/S’inscrire
Votre e-mail a été envoyé.
4415 Rosebud Ln Immeuble residentiel 10 lots 2 148 345 € (214 834 €/Lot) Taux de capitalisation 5,54 % La Mesa, CA 91941



Certaines informations ont été traduites automatiquement.
Informations principales sur l'investissement
- Strong In-Place Rents - Immediate, stable cash flow with current income of $18,641/month ($223,692 annually)
- Major Capital Improvements: New Roof (2024) | Upgraded Electrical System & Panels (2025) | Full SB 721 Compliance (New Stairs & Railings) (2025)
- Close Proximity to Major Employment Hubs: Easy access to healthcare, education, retail, and Downtown San Diego ($115K median household income)
- Attractive 10-Unit Mix: 4 Studios, 4 One-Bedrooms, 2 Two-Bedrooms providing diversified rental demand
- Strong Suburban Rental Demand: La Mesa attracts professionals, families, and long-term residents
- 10 Parking Spaces and On-Site Laundry
Résumé analytique
5.54% current cap rate with a clear path to 6.23%. Newly priced at $2,495,000, 4415 Rosebud Lane offers 10 La Mesa units at $249,500 per unit, strong in-place income and approximately $109,000 in recent capital improvements, including a new roof, upgraded electrical service and panels, and completed SB 721 work with new stairs, railings and catwalks.
The unit mix includes four studios, four 1BR units and two 2BR units, plus PARKING for every apartment, covered parking with storage and on-site laundry. Current operations reflect an 11.15 GRM and 5.54% cap rate, with projected performance of a 10.33 GRM and 6.23% cap rate as leases roll and allowable rent increases are implemented. Conveniently located near La Mesa Village, shopping, parks, transit and freeway access.
Well-positioned asset offering strong in-place income with rental upside in one of East County’s most desirable rental markets. La Mesa offers buyers the ideal combination of stable suburban demand and proximity to major San Diego employment hubs. The 91941 area attracts professionals, families, and long-term residents drawn to its walkable village atmosphere, nearby parks and recreation, and convenient freeway access. With strong household incomes, balanced renter demand, and limited new multifamily supply, this pocket of La Mesa provides durable occupancy, consistent rent performance, and long-term appreciation potential, making it a compelling, lower-volatility alternative to higher-priced coastal submarkets.
The unit mix includes four studios, four 1BR units and two 2BR units, plus PARKING for every apartment, covered parking with storage and on-site laundry. Current operations reflect an 11.15 GRM and 5.54% cap rate, with projected performance of a 10.33 GRM and 6.23% cap rate as leases roll and allowable rent increases are implemented. Conveniently located near La Mesa Village, shopping, parks, transit and freeway access.
Well-positioned asset offering strong in-place income with rental upside in one of East County’s most desirable rental markets. La Mesa offers buyers the ideal combination of stable suburban demand and proximity to major San Diego employment hubs. The 91941 area attracts professionals, families, and long-term residents drawn to its walkable village atmosphere, nearby parks and recreation, and convenient freeway access. With strong household incomes, balanced renter demand, and limited new multifamily supply, this pocket of La Mesa provides durable occupancy, consistent rent performance, and long-term appreciation potential, making it a compelling, lower-volatility alternative to higher-priced coastal submarkets.
Bilan financier (Réel - 2026) 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 - 2026) 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 | 2 148 345 € | Style d’appartement | De faible hauteur |
| Prix par lot | 214 834 € | Classe d’immeuble | C |
| Type de vente | Investissement | Surface du lot | 0,11 ha |
| Taux de capitalisation | 5,54 % | Surface de l’immeuble | 552 m² |
| Condition de vente | 1031 Exchange | Occupation moyenne | 90% |
| Multiplicateur du loyer brut | 11.15 | Nb d’étages | 2 |
| Nb de lots | 10 | Année de construction | 1959 |
| Type de bien | Immeuble residentiel | Ratio de stationnement | 0,19/1 000 m² |
| Sous-type de bien | Appartement | ||
| Zonage | R-4 - Résidentiel multiple | ||
| Prix | 2 148 345 € |
| Prix par lot | 214 834 € |
| Type de vente | Investissement |
| Taux de capitalisation | 5,54 % |
| Condition de vente | 1031 Exchange |
| Multiplicateur du loyer brut | 11.15 |
| Nb de lots | 10 |
| Type de bien | Immeuble residentiel |
| Sous-type de bien | Appartement |
| Style d’appartement | De faible hauteur |
| Classe d’immeuble | C |
| Surface du lot | 0,11 ha |
| Surface de l’immeuble | 552 m² |
| Occupation moyenne | 90% |
| Nb d’étages | 2 |
| Année de construction | 1959 |
| Ratio de stationnement | 0,19/1 000 m² |
| Zonage | R-4 - Résidentiel multiple |
Caractéristiques
Caractéristiques du site
- Laverie
Lot informations sur la combinaison
| Description | Nb de lots | Moy. loyer/mois | m² |
|---|---|---|---|
| Studios | 4 | 3 457 € | 40 - 162 |
| 1+1 | 4 | 1 567 € | 56 - 223 |
| 2+1 | 2 | 2 803 € | 84 - 167 |
1 1
Moyennement praticable à pied
60/100
Très bien adapté aux voitures
80/100
Transports en commun limités
30/100
Plutôt praticable en vélo
40/100
Taxes foncières
| Numéro de parcelle | 470-492-03 | Évaluation totale | 1 163 019 € |
| Évaluation du terrain | 428 478 € | Impôts annuels | -1 € (0,00 €/m²) |
| Évaluation des aménagements | 734 541 € | Année d’imposition | 2026 |
Taxes foncières
Numéro de parcelle
470-492-03
Évaluation du terrain
428 478 €
Évaluation des aménagements
734 541 €
Évaluation totale
1 163 019 €
Impôts annuels
-1 € (0,00 €/m²)
Année d’imposition
2026
1 sur 28
Vidéos
Visite extérieure 3D Matterport
Visite 3D
Photos
Street view
Rue
Carte
1 sur 1
Présenté par
4415 Rosebud 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.
