Connectez-vous/S’inscrire
Votre e-mail a été envoyé.
Waite Townhomes 7125 Waite Dr Immeuble residentiel 12 lots 3 411 065 € (284 255 €/Lot) Taux de capitalisation 5,61 % La Mesa, CA 91941



Certaines informations ont été traduites automatiquement.
Informations principales sur l'investissement
- Rare 12-unit townhome community in the heart of La Mesa, California
- $300,000+ in capital expenditures in 2025
- Private rear patios and spacious, two-story floor plans attractive to long-term tenants
- All two-bedroom, one-and-a-half-bath townhomes averaging ±865 SF each
- Eleven of twelve units renovated in 2020 and 2025 with upgraded interiors and finishes
- On-site parking for 26 vehicles via 13 tandem spaces
Résumé analytique
Waite Townhomes, located at 7125 Waite Drive in La Mesa, California, is a well-positioned twelve-unit townhome community offering a rare and highly desirable all–two-bedroom, one-and-a-half-bath floor plan configuration. The property consists of two six-unit buildings situated on a 21,104 square foot (±0.48-acre) lot, with twenty-six parking spaces arranged in thirteen tandem stalls, providing ample on-site parking for residents.
Each townhome measures approximately 865 square feet and features a private rear patio, creating a more residential, single-family feel that appeals to long-term tenants and families seeking space, privacy, and outdoor living. The townhome-style layout, combined with uniform unit mix and generous square footage, supports stable tenancy and reduced turnover compared to traditional apartment product.
Originally constructed in 1972, Waite Townhomes has been well-maintained and thoughtfully improved, with eleven of the twelve units renovated to include upgraded interiors. Significant recent capital investment enhances the property’s long-term durability and operating efficiency, including a new roof installed in 2021, replacement of all windows and sliding glass doors in 2022, and over $300,000 in capital expenditures completed in 2025. These improvements included renovations to six units, full exterior repainting, and installation of security cameras—substantially reducing near-term capital needs for a new owner.
The property’s location within the incorporated City of La Mesa further strengthens its investment profile. Residents enjoy close proximity to San Diego State University, Grossmont Center, and a variety of retail, dining, and employment hubs, as well as convenient access to major transportation corridors including Interstate 8, State Route 125, and State Route 94. Downtown San Diego is reachable in under twenty minutes, making the property attractive to commuters and professionals alike. La Mesa’s walkable neighborhoods, strong public schools, and limited multifamily development continue to support consistent tenant demand and rental growth.
With solid in-place cash flow, a proven renovation strategy, and a desirable suburban San Diego location, Waite Townhomes presents investors with a compelling opportunity to acquire a well-capitalized, low-maintenance asset offering both income stability and long-term appreciation in one of San Diego County’s most resilient rental markets.
Each townhome measures approximately 865 square feet and features a private rear patio, creating a more residential, single-family feel that appeals to long-term tenants and families seeking space, privacy, and outdoor living. The townhome-style layout, combined with uniform unit mix and generous square footage, supports stable tenancy and reduced turnover compared to traditional apartment product.
Originally constructed in 1972, Waite Townhomes has been well-maintained and thoughtfully improved, with eleven of the twelve units renovated to include upgraded interiors. Significant recent capital investment enhances the property’s long-term durability and operating efficiency, including a new roof installed in 2021, replacement of all windows and sliding glass doors in 2022, and over $300,000 in capital expenditures completed in 2025. These improvements included renovations to six units, full exterior repainting, and installation of security cameras—substantially reducing near-term capital needs for a new owner.
The property’s location within the incorporated City of La Mesa further strengthens its investment profile. Residents enjoy close proximity to San Diego State University, Grossmont Center, and a variety of retail, dining, and employment hubs, as well as convenient access to major transportation corridors including Interstate 8, State Route 125, and State Route 94. Downtown San Diego is reachable in under twenty minutes, making the property attractive to commuters and professionals alike. La Mesa’s walkable neighborhoods, strong public schools, and limited multifamily development continue to support consistent tenant demand and rental growth.
With solid in-place cash flow, a proven renovation strategy, and a desirable suburban San Diego location, Waite Townhomes presents investors with a compelling opportunity to acquire a well-capitalized, low-maintenance asset offering both income stability and long-term appreciation in one of San Diego County’s most resilient rental markets.
Bilan financier (Réel - 2025) |
Annuel | Annuel par m² |
|---|---|---|
| Revenu de location brut |
289 889 €
|
300,96 €
|
| Autres revenus |
5 582 €
|
5,79 €
|
| Perte due à la vacance |
8 696 €
|
9,03 €
|
| Revenu brut effectif |
286 774 €
|
297,72 €
|
| Taxes |
43 888 €
|
45,56 €
|
| Frais d’exploitation |
51 414 €
|
53,38 €
|
| Total des frais |
95 302 €
|
98,94 €
|
| Résultat net d’exploitation |
191 472 €
|
198,78 €
|
Bilan financier (Réel - 2025)
| Revenu de location brut | |
|---|---|
| Annuel | 289 889 € |
| Annuel par m² | 300,96 € |
| Autres revenus | |
|---|---|
| Annuel | 5 582 € |
| Annuel par m² | 5,79 € |
| Perte due à la vacance | |
|---|---|
| Annuel | 8 696 € |
| Annuel par m² | 9,03 € |
| Revenu brut effectif | |
|---|---|
| Annuel | 286 774 € |
| Annuel par m² | 297,72 € |
| Taxes | |
|---|---|
| Annuel | 43 888 € |
| Annuel par m² | 45,56 € |
| Frais d’exploitation | |
|---|---|
| Annuel | 51 414 € |
| Annuel par m² | 53,38 € |
| Total des frais | |
|---|---|
| Annuel | 95 302 € |
| Annuel par m² | 98,94 € |
| Résultat net d’exploitation | |
|---|---|
| Annuel | 191 472 € |
| Annuel par m² | 198,78 € |
Informations sur l’immeuble
| Prix | 3 411 065 € | Style d’appartement | De faible hauteur |
| Prix par lot | 284 255 € | Classe d’immeuble | C |
| Type de vente | Investissement | Surface du lot | 0,2 ha |
| Taux de capitalisation | 5,61 % | Surface de l’immeuble | 963 m² |
| Multiplicateur du loyer brut | 11.77 | Occupation moyenne | 100% |
| Nb de lots | 12 | Nb d’étages | 2 |
| Type de bien | Immeuble residentiel | Année de construction | 1972 |
| Sous-type de bien | Appartement | Ratio de stationnement | 0,23/1 000 m² |
| Zonage | R-4 - Multiple Residential | ||
| Prix | 3 411 065 € |
| Prix par lot | 284 255 € |
| Type de vente | Investissement |
| Taux de capitalisation | 5,61 % |
| Multiplicateur du loyer brut | 11.77 |
| Nb de lots | 12 |
| Type de bien | Immeuble residentiel |
| Sous-type de bien | Appartement |
| Style d’appartement | De faible hauteur |
| Classe d’immeuble | C |
| Surface du lot | 0,2 ha |
| Surface de l’immeuble | 963 m² |
| Occupation moyenne | 100% |
| Nb d’étages | 2 |
| Année de construction | 1972 |
| Ratio de stationnement | 0,23/1 000 m² |
| Zonage | R-4 - Multiple Residential |
Caractéristiques
Caractéristiques du lot
- Climatisation
- Chauffage
- Cuisine
- Réfrigérateur
- Cuisinière
- Patio
Lot informations sur la combinaison
| Description | Nb de lots | Moy. loyer/mois | m² |
|---|---|---|---|
| 2+1.5 | 12 | - | 80 |
1 1
Assez praticable à pied
40/100
Exceptionnellement adapté aux voitures
100/100
Transports en commun limités
30/100
Assez praticable en vélo
30/100
Taxes foncières
| Numéro de parcelle | 474-570-03 | Évaluation totale | 2 806 479 € |
| Évaluation du terrain | 1 398 578 € | Impôts annuels | 43 888 € (45,56 €/m²) |
| Évaluation des aménagements | 1 407 901 € | Année d’imposition | 2025 |
Taxes foncières
Numéro de parcelle
474-570-03
Évaluation du terrain
1 398 578 €
Évaluation des aménagements
1 407 901 €
Évaluation totale
2 806 479 €
Impôts annuels
43 888 € (45,56 €/m²)
Année d’imposition
2025
1 sur 25
Vidéos
Visite extérieure 3D Matterport
Visite 3D
Photos
Street view
Rue
Carte
1 sur 1
Présenté par
Waite Townhomes | 7125 Waite Dr
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.

