Share This Listing

Message

943 characters remaining

Hmm, there seems to have been an error sending your message. Please try again.

Your email has been sent.

Still interested?

Contact the broker for more information about this property

Investment Highlights

  • 3 remodeled detached 2BR/1BA cottages providing immediate rental income
  • Clear path to expand from 3 units to a 7-unit multifamily asset
  • Projected post construction market gross scheduled income of approximately $226,800 annually
  • Approved plans for 4 additional units: 2 two-bedrooms + 2 one-bedrooms
  • Existing residences can generate income during construction

Executive Summary

1027–39 S 32nd Street presents the opportunity to acquire three detached, extensively remodeled cottages in San Diego’s 92113 submarket, together with finalized plans and permits for four additional units. The existing cottage configuration offers residents greater privacy, separation, laundry hookups, and a more residential living experience than a traditional apartment property.
The units also provide near-term income upside, with comparable remodeled and newly constructed two-bedroom residences in the surrounding market achieving higher rents. The approved expansion would increase the property from three to seven total units. With the design, City coordination, and permitting process already completed, the next owner can move forward without starting the entitlement process from the beginning. The offering combines current income, rental upside, and a permit-ready development opportunity, making it well suited for both long-term multifamily investors and developers

Financial Summary (Actual - 2025) Click Here to Access

Annual Annual Per SF
Gross Rental Income $99,999 $9.99
Other Income - -
Vacancy Loss - -
Effective Gross Income $99,999 $9.99
Taxes - -
Operating Expenses - -
Total Expenses $99,999 $9.99
Net Operating Income $99,999 $9.99

Financial Summary (Actual - 2025) Click Here to Access

Gross Rental Income
Annual $99,999
Annual Per SF $9.99
Other Income
Annual -
Annual Per SF -
Vacancy Loss
Annual -
Annual Per SF -
Effective Gross Income
Annual $99,999
Annual Per SF $9.99
Taxes
Annual -
Annual Per SF -
Operating Expenses
Annual -
Annual Per SF -
Total Expenses
Annual $99,999
Annual Per SF $9.99
Net Operating Income
Annual $99,999
Annual Per SF $9.99

Property Facts

Price $1,270,500
Price Per Unit $423,500
Sale Type Investment
Cap Rate 4.78%
Gross Rent Multiplier 14.21
No. Units 3
Property Type
Multifamily
  • Multifamily Apartments
Apartment Style Garden
Lot Size 0.16 AC
Building Size 1,764 SF
Average Occupancy 100%
No. Stories 1
Year Built/Renovated 2020/2023

Amenities

Unit Amenities

  • Air Conditioning
  • Dishwasher
  • Heating
  • Refrigerator

Site Amenities

  • Fenced Lot

Unit Mix Information

Description No. Units Avg. Rent/Mo SF
2+1 2 $2,475 588
Fairly walkable
50/100
Exceptionally drivable
90/100
Some public transit
50/100
Fairly bikeable
40/100
  • Listing ID: 41737213

  • Date on Market: 8/13/2026

  • Last Updated:

  • Address: 1027 S 32nd St, San Diego, CA 92113

Contact the Sale Advisor

1027 S 32nd St - Cottages on S 32nd

Have an account? Log In

What's your inquiry about?*

Select Option

Select at least one option

Preferred Date*

Preferred date is required

First Name*

Last Name*

Email*

Email address is required

Phone*

Ext (optional)

Company (optional)

Message*

Message is required

{{getContactFormMessageFieldCharacterCount()}} out of 600

New to LoopNet? No problem. We'll automatically create a free account for you. By clicking the button, you agree to LoopNet's Terms of Use and Privacy Notice.

This site is protected by reCAPTCHA and the Google Privacy Policy and Terms of Service apply.

Hmm, there seems to have been an error sending your message. Please refresh the page and try again.

Your message has been sent.
Link copied
Your LoopNet account has been created!

Please Share Your Feedback

We welcome any feedback on how we can improve LoopNet to better serve your needs.
X
{{ getErrorText(feedbackForm.starRating, "rating") }}
255 character limit ({{ remainingChars() }} charactercharacters remainingover)
{{ getErrorText(feedbackForm.msg, "rating") }}
{{ getErrorText(feedbackForm.fname, "first name") }}
{{ getErrorText(feedbackForm.lname, "last name") }}
{{ getErrorText(feedbackForm.phone, "phone number") }}
{{ getErrorText(feedbackForm.phonex, "phone extension") }}
{{ getErrorText(feedbackForm.email, "email address") }}