Connectez-vous/S’inscrire
Votre e-mail a été envoyé.
4578 Jicarillo Ave Immeuble residentiel 13 lots 4 866 797 € (374 369 €/Lot) Taux de capitalisation 5,27 % San Diego, CA 92117



Certaines informations ont été traduites automatiquement.
Informations principales sur l'investissement
- Built in 2025 and Fully Stabilized
- Direct Canyon-Back Setting with Picturesque Views
- Each Unit Features 10ft Ceilings, Private Outdoor Space
- 5.27% Current Cap Rate (5.65% Pro Forma)
- HVAC and Washer/Dryer in Every Unit
Résumé analytique
We are pleased to present 4578 Jacarillo Ave, a newly constructed, fully stabilized 13-unit multifamily asset positioned along the canyon edge in the highly sought-after Bay Ho submarket of central San Diego. Completed in 2025 and delivered fully leased, the Property offers contemporary design, serene natural surroundings, and immediate income in one of San Diego's most supply-constrained coastal neighborhoods.
Situated adjacent to Tecolote Canyon, the community features sweeping westerly canyon views, an omnipresent coastal breeze, and picturesque vistas of Mt. Soledad – a setting virtually impossible to replicate in today's entitlement environment. As a newly constructed asset, all 12 one-bedroom apartments are exempt from California's AB 1482 rent control provisions for 15 years from completion, providing exceptional flexibility for future rent growth.
The Property consists of 12 newly constructed 1-bedroom/1-bathroom residences at 441 SF and a renovated 3-bedroom/2-bathroom single-family home at 1,324 SF, a rare configuration that combines modern multifamily scale with standalone residential value on a generous 13,600 SF lot. Thoughtfully designed to maximize every square foot, the 1-bedroom units feature 10-foot ceilings throughout, creating an open, airy feel that belies the footprint. Each residence includes quartz waterfall countertops, stainless steel appliances, in-unit washer/dryer, split-system HVAC, and private outdoor space.
Current in-place gross income totals $36,335/month ($436,020 annualized), with a pro forma of $37,700/month ($452,400 annualized) at market rents. The Property is offered at $5,650,000 which represents a 5.27% current cap rate (5.65% pro forma) and $434,615/unit.
Situated adjacent to Tecolote Canyon, the community features sweeping westerly canyon views, an omnipresent coastal breeze, and picturesque vistas of Mt. Soledad – a setting virtually impossible to replicate in today's entitlement environment. As a newly constructed asset, all 12 one-bedroom apartments are exempt from California's AB 1482 rent control provisions for 15 years from completion, providing exceptional flexibility for future rent growth.
The Property consists of 12 newly constructed 1-bedroom/1-bathroom residences at 441 SF and a renovated 3-bedroom/2-bathroom single-family home at 1,324 SF, a rare configuration that combines modern multifamily scale with standalone residential value on a generous 13,600 SF lot. Thoughtfully designed to maximize every square foot, the 1-bedroom units feature 10-foot ceilings throughout, creating an open, airy feel that belies the footprint. Each residence includes quartz waterfall countertops, stainless steel appliances, in-unit washer/dryer, split-system HVAC, and private outdoor space.
Current in-place gross income totals $36,335/month ($436,020 annualized), with a pro forma of $37,700/month ($452,400 annualized) at market rents. The Property is offered at $5,650,000 which represents a 5.27% current cap rate (5.65% pro forma) and $434,615/unit.
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 | 4 866 797 € | Style d’appartement | Avec jardin |
| Prix par lot | 374 369 € | Classe d’immeuble | A |
| Type de vente | Investissement | Surface du lot | 0,13 ha |
| Taux de capitalisation | 5,27 % | Surface de l’immeuble | 615 m² |
| Multiplicateur du loyer brut | 13 | Occupation moyenne | 100% |
| Nb de lots | 13 | Nb d’étages | 2 |
| Type de bien | Immeuble residentiel | Année de construction | 2025 |
| Sous-type de bien | Appartement | ||
| Zonage | RS 1-7 | ||
| Prix | 4 866 797 € |
| Prix par lot | 374 369 € |
| Type de vente | Investissement |
| Taux de capitalisation | 5,27 % |
| Multiplicateur du loyer brut | 13 |
| Nb de lots | 13 |
| Type de bien | Immeuble residentiel |
| Sous-type de bien | Appartement |
| Style d’appartement | Avec jardin |
| Classe d’immeuble | A |
| Surface du lot | 0,13 ha |
| Surface de l’immeuble | 615 m² |
| Occupation moyenne | 100% |
| Nb d’étages | 2 |
| Année de construction | 2025 |
| Zonage | RS 1-7 |
Caractéristiques
- Détecteur de fumée
Caractéristiques du lot
- Climatisation
- Lave-vaisselle
- Broyeur d’ordures
- Machine à laver/sèche-linge
- Raccord machine à laver/sèche-linge
- Cuisine avec coin repas
- Cuisine
- Plafond voûté
- Électroménager en acier inoxydable
- Vues
- Dressing
- Wi-Fi
- Cour
- Fenêtres à double vitrage
- Îlot de cuisine
- Porche
- Sol en vinyle
Lot informations sur la combinaison
| Description | Nb de lots | Moy. loyer/mois | m² |
|---|---|---|---|
| 1+1 | 12 | - | 41 |
| 3+2 | 1 | - | 123 |
1 1
Assez praticable à pied
40/100
Exceptionnellement adapté aux voitures
90/100
Transports en commun limités
20/100
Moyennement praticable en vélo
60/100
1 sur 42
Vidéos
Visite extérieure 3D Matterport
Visite 3D
Photos
Street view
Rue
Carte
1 sur 1
Présenté par
4578 Jicarillo Ave
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.

