Log In/Sign Up
Your email has been sent.
1055 21st Street 4 Unit Apartment Building $1,925,000 ($481,250/Unit) 4.80% Cap Rate San Diego, CA 92102
Investment Highlights
- Completely Modernized and Remodeled
- Off Street Parking for All Units
- Approved Permits for ADU - Plans to not Eliminate Off Street Parking
- Huge Units (~675sqft) with In-Unit Washer/Dryers
- Excellent Golden Hill Location
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 | $1,925,000 | Property Subtype | Apartment |
| Price Per Unit | $481,250 | Building Class | B |
| Sale Type | Investment | Lot Size | 0.14 AC |
| Cap Rate | 4.80% | Building Size | 2,664 SF |
| Gross Rent Multiplier | 13.8 | No. Stories | 2 |
| No. Units | 4 | Year Built/Renovated | 1910/2024 |
| Property Type | Multifamily | ||
| Zoning | RM-1-2 | ||
| Price | $1,925,000 |
| Price Per Unit | $481,250 |
| Sale Type | Investment |
| Cap Rate | 4.80% |
| Gross Rent Multiplier | 13.8 |
| No. Units | 4 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Building Class | B |
| Lot Size | 0.14 AC |
| Building Size | 2,664 SF |
| No. Stories | 2 |
| Year Built/Renovated | 1910/2024 |
| Zoning | RM-1-2 |
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 1+1 | 4 | $2,895 | 675 |
1 1
Moderately walkable
70/100
Exceptionally drivable
100/100
Good public transit
70/100
Moderately bikeable
70/100
Property Taxes
| Parcel Number | 534-266-02 | Improvements Assessment | $499,800 |
| Land Assessment | $867,000 | Total Assessment | $1,366,800 |
Property Taxes
Parcel Number
534-266-02
Land Assessment
$867,000
Improvements Assessment
$499,800
Total Assessment
$1,366,800
1 of 138
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
1055 21st Street
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.