Votre e-mail a été envoyé.
Certaines informations ont été traduites automatiquement.
Informations principales sur l'investissement
- Covered Land Play - Current Income $23,200/Month
- 22-23 Units can be built By Right
- RM-3-9 Zoning - 1Dwelling/600 Sqft
- Walking Distance to SDSU
Résumé analytique
Base zoning supports 23+ units by right at 1 unit per 600 SF, with additional density available through state and local bonus programs. TPA eliminates parking minimums and unlocks density bonus eligibility; SDA supports higher-intensity infill.
Bilan financier (Pro forma - 2026) |
Annuel | Annuel par ha |
|---|---|---|
| Revenu de location brut |
243 940 €
|
1 989 399,31 €
|
| Autres revenus |
-
|
-
|
| Perte due à la vacance |
12 197 €
|
99 469,97 €
|
| Revenu brut effectif |
231 743 €
|
1 889 929,34 €
|
| Taxes |
46 002 €
|
375 156,12 €
|
| Frais d’exploitation |
6 799 €
|
55 451,65 €
|
| Total des frais |
52 801 €
|
430 607,77 €
|
| Résultat net d’exploitation |
178 942 €
|
1 459 321,57 €
|
Bilan financier (Pro forma - 2026)
| Revenu de location brut | |
|---|---|
| Annuel | 243 940 € |
| Annuel par ha | 1 989 399,31 € |
| Autres revenus | |
|---|---|
| Annuel | - |
| Annuel par ha | - |
| Perte due à la vacance | |
|---|---|
| Annuel | 12 197 € |
| Annuel par ha | 99 469,97 € |
| Revenu brut effectif | |
|---|---|
| Annuel | 231 743 € |
| Annuel par ha | 1 889 929,34 € |
| Taxes | |
|---|---|
| Annuel | 46 002 € |
| Annuel par ha | 375 156,12 € |
| Frais d’exploitation | |
|---|---|
| Annuel | 6 799 € |
| Annuel par ha | 55 451,65 € |
| Total des frais | |
|---|---|
| Annuel | 52 801 € |
| Annuel par ha | 430 607,77 € |
| Résultat net d’exploitation | |
|---|---|
| Annuel | 178 942 € |
| Annuel par ha | 1 459 321,57 € |
Informations sur l’immeuble
| Prix | 3 680 124 € | Type de bien | Terrain |
| Type de vente | Investissement | Sous-type de bien | Résidentiel |
| Condition de vente | Projet de requalification | Usage proposé | Lots d’appartement |
| Nb de lots | 1 | Surface totale du lot | 0,12 ha |
| Zonage | RM-3-9 - Located in SDA & TPA. Zoned RM-3-9 | ||
| Prix | 3 680 124 € |
| Type de vente | Investissement |
| Condition de vente | Projet de requalification |
| Nb de lots | 1 |
| Type de bien | Terrain |
| Sous-type de bien | Résidentiel |
| Usage proposé | Lots d’appartement |
| Surface totale du lot | 0,12 ha |
| Zonage | RM-3-9 - Located in SDA & TPA. Zoned RM-3-9 |
1 Lot disponible
Lot
| Prix | 3 680 124 € | Surface du lot | 0,12 ha |
| Prix par ha | 30 016 353,02 € |
| Prix | 3 680 124 € |
| Prix par ha | 30 016 353,02 € |
| Surface du lot | 0,12 ha |
Two adjacent parcels totaling 13,200 SF with 4 units total, zoned RM-3-9 within the College Area Community Plan Update — a designated Transit Priority Area (TPA) and Sustainable Development Area (SDA).
Description
(2) adjacent parcels, each containing 2 units (4 units total), each with an attached ADU, sitting on a combined 13,200 SF lot zoned RM-3-9 allowing up to 43.5 units per acre — located within the College Area Community Plan Update, a designated Transit Priority Area (TPA) and Sustainable Development Area (SDA). Based on base zoning density of 1 unit per 600 SF, the site may support 23+ units by right, with potential for additional density through state and local bonus programs. The TPA designation eliminates parking minimums for new development and unlocks density bonus eligibility, while the SDA designation supports higher-intensity infill. Together, the zoning and overlays position this as a rare entitled land basis opportunity in one of San Diego's most consistently in-demand rental submarkets. Both properties are currently operating as high-performing student rentals with executed lease escalations in place. 5602 Dorothy Dr (7BR/3BA, 2,111 SF) leases at $11,600/month through 25/26, stepping to $11,800 for 26/27. 5610 Dorothy Dr (7BR/4BA, 2,500 SF) leases at $11,600/month through 25/26, stepping to $11,850 for 26/27. Combined gross income of $23,200/month escalates to $23,650/month under executed leases with no lease-up risk — providing stable carry while development is pursued. All square footage, lot sizes, zoning, and development potential to be verified independently by buyer.
Présenté par
5602-5610 Dorothy Dr
Hum, une erreur s’est produite lors de l’envoi de votre message. Veuillez réessayer.
Merci ! Votre message a été envoyé.



