Connectez-vous/S’inscrire
Votre e-mail a été envoyé.
836 Sinkler Way Immeuble residentiel 5 lots 1 562 871 € (312 574 €/Lot) Taux de capitalisation 6,35 % Vista, CA 92083



Certaines informations ont été traduites automatiquement.
INFORMATIONS PRINCIPALES SUR L'INVESTISSEMENT
- Fully Renovated Units: All five units were extensively remodeled within the past 12 months, reducing near and long term capital expenditures.
- Strong Income Potential: Current cap rate of 4.3% with pro forma cap rate of 6.3%, supported by Vista’s rising rental market.
- Ample Parking: Eight off-street parking spaces plus abundant street parking in a residential neighborhood.
- Attractive Unit Mix: Includes one 4BR/2BA house and four 2BR/1BA units—ideal for tenant demand and diversified income.
- Spacious Lot: 14,984 SF lot with low-density layout and functional separation between units.
- Prime Vista Location: Near downtown Vista, parks, shopping, and the SPRINTER station for convenient regional access.
RÉSUMÉ ANALYTIQUE
836 Sinkler Way is a 5-unit multifamily property in Vista, featuring a front 4-bedroom, 2-bath detached home and a rear fourplex with four 2-bedroom, 1-bath units. All five units have been extensively renovated within the past year, offering updated interiors that appeal to today's renters while reducing maintenance costs for ownership. The property sits on a 14,984 square foot lot, providing a low-density layout with functional separation between units.
The current rent roll totals $10,815 per month, with the front house renting for $2,565 and the fourplex units ranging from $1,800 to $2,200. This generates a current cap rate of 4.3%, with a pro forma cap rate of 6.3%, presenting both steady income and future upside potential. The property includes eight off-street parking spaces and benefits from ample street parking in a quiet residential area.
Located in a strong rental market, Vista's average rent is $2,621 as of March 2025, with a diverse range of amenities nearby. Tenants enjoy proximity to downtown Vista's vibrant arts scene, dining options, and community events. Recreational attractions such as the Alta Vista Botanical Gardens and Brengle Terrace Park are also nearby, enhancing the property's appeal. Additionally, the Civic Center–Vista station provides convenient access to the SPRINTER hybrid rail line, connecting residents to the broader North County area.
With its recent renovations, desirable unit mix, and strategic location, 836 Sinkler Way offers a compelling opportunity for investors seeking a turnkey, stabilized asset in North County San Diego.
The current rent roll totals $10,815 per month, with the front house renting for $2,565 and the fourplex units ranging from $1,800 to $2,200. This generates a current cap rate of 4.3%, with a pro forma cap rate of 6.3%, presenting both steady income and future upside potential. The property includes eight off-street parking spaces and benefits from ample street parking in a quiet residential area.
Located in a strong rental market, Vista's average rent is $2,621 as of March 2025, with a diverse range of amenities nearby. Tenants enjoy proximity to downtown Vista's vibrant arts scene, dining options, and community events. Recreational attractions such as the Alta Vista Botanical Gardens and Brengle Terrace Park are also nearby, enhancing the property's appeal. Additionally, the Civic Center–Vista station provides convenient access to the SPRINTER hybrid rail line, connecting residents to the broader North County area.
With its recent renovations, desirable unit mix, and strategic location, 836 Sinkler Way offers a compelling opportunity for investors seeking a turnkey, stabilized asset in North County San Diego.
BILAN FINANCIER (PRO FORMA - 2025) |
ANNUEL | ANNUEL PAR m² |
|---|---|---|
| Revenu de location brut |
147 319 €
|
363,95 €
|
| Autres revenus |
-
|
-
|
| Perte due à la vacance |
7 366 €
|
18,20 €
|
| Revenu brut effectif |
139 953 €
|
345,75 €
|
| Taxes |
-
|
-
|
| Frais d’exploitation |
-
|
-
|
| Total des frais |
40 784 €
|
100,76 €
|
| Résultat net d’exploitation |
99 169 €
|
244,99 €
|
BILAN FINANCIER (PRO FORMA - 2025)
| Revenu de location brut | |
|---|---|
| Annuel | 147 319 € |
| Annuel par m² | 363,95 € |
| Autres revenus | |
|---|---|
| Annuel | - |
| Annuel par m² | - |
| Perte due à la vacance | |
|---|---|
| Annuel | 7 366 € |
| Annuel par m² | 18,20 € |
| Revenu brut effectif | |
|---|---|
| Annuel | 139 953 € |
| Annuel par m² | 345,75 € |
| Taxes | |
|---|---|
| Annuel | - |
| Annuel par m² | - |
| Frais d’exploitation | |
|---|---|
| Annuel | - |
| Annuel par m² | - |
| Total des frais | |
|---|---|
| Annuel | 40 784 € |
| Annuel par m² | 100,76 € |
| Résultat net d’exploitation | |
|---|---|
| Annuel | 99 169 € |
| Annuel par m² | 244,99 € |
INFORMATIONS SUR L’IMMEUBLE
| Prix | 1 562 871 € | Style d’appartement | De faible hauteur |
| Prix par lot | 312 574 € | Classe d’immeuble | C |
| Type de vente | Investissement | Surface du lot | 0,13 ha |
| Taux de capitalisation | 6,35 % | Surface de l’immeuble | 405 m² |
| Multiplicateur du loyer brut | 10.6 | Occupation moyenne | 100% |
| Nb de lots | 5 | Nb d’étages | 2 |
| Type de bien | Immeuble residentiel | Année de construction | 1975 |
| Sous-type de bien | Appartement | Ratio de stationnement | 0,17/1 000 m² |
| Zonage | R3 | ||
| Prix | 1 562 871 € |
| Prix par lot | 312 574 € |
| Type de vente | Investissement |
| Taux de capitalisation | 6,35 % |
| Multiplicateur du loyer brut | 10.6 |
| Nb de lots | 5 |
| Type de bien | Immeuble residentiel |
| Sous-type de bien | Appartement |
| Style d’appartement | De faible hauteur |
| Classe d’immeuble | C |
| Surface du lot | 0,13 ha |
| Surface de l’immeuble | 405 m² |
| Occupation moyenne | 100% |
| Nb d’étages | 2 |
| Année de construction | 1975 |
| Ratio de stationnement | 0,17/1 000 m² |
| Zonage | R3 |
CARACTÉRISTIQUES
CARACTÉRISTIQUES DU LOT
- Climatisation
- Chauffage
- Cuisine
- Réfrigérateur
- Baignoire/Douche
LOT INFORMATIONS SUR LA COMBINAISON
| DESCRIPTION | NB DE LOTS | MOY. LOYER/MOIS | m² |
|---|---|---|---|
| 4+2 | 1 | 2 233 € | - |
| 2+1 | 4 | 2 155 € | - |
1 1
TAXES FONCIÈRES
| Numéro de parcelle | 179-124-35 | Évaluation des aménagements | 638 600 € |
| Évaluation du terrain | 339 939 € | Évaluation totale | 978 539 € |
TAXES FONCIÈRES
Numéro de parcelle
179-124-35
Évaluation du terrain
339 939 €
Évaluation des aménagements
638 600 €
Évaluation totale
978 539 €
1 sur 29
VIDÉOS
VISITE EXTÉRIEURE 3D MATTERPORT
VISITE 3D
PHOTOS
STREET VIEW
RUE
CARTE
1 sur 1
Présenté par
836 Sinkler Way
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.
