Share This Listing

Message

957 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

  • Premier Location – A+ coastal location directly across from Sail Bay and just 4 blocks to the ocean.
  • Interior Layouts – All units feature in-unit laundry and en suite bathrooms in the primary bedrooms (2-bed units).
  • Unit F Delivered Vacant – Top floor bay view unit will be delivered vacant, offering immediate remodel opportunity or owner-user potential.
  • Excellent Unit Mix – Seven (7) spacious 2-Bed/2-Bath units plus one (1) 1-Bed/1-Bath unit.
  • Parking – Eleven (11) on-site spaces. (3 tandem, 1 Single, and 2 Double Garages)
  • Cost Per Square Foot – Extremely competitive price per square foot compared to comparable coastal assets.

Executive Summary

Rarely available steps from Sail Bay, this 8-unit apartment building offers investors an exceptional opportunity to acquire a premier coastal asset with immediate upside. Located directly across from Sail Bay and just four blocks from the ocean, the property combines an A+ location with a highly desirable unit mix of seven (7) spacious 2-bed/2-bath units and one (1) 1-bed/1-bath unit.
The building features generous floor plans with in-unit laundry, en suite bathrooms in the primary bedrooms (2-bed units), and Eleven (11) on-site parking spaces including three tandem spaces, one single space, and two double garages.
This property presents multiple value-add strategies. Current rents are approximately 28% below market, allowing a new owner to realize significant income growth through strategic renovations and lease turnovers. Two units have already been upgraded, providing a clear roadmap for further improvements. In addition, the rear double garages offer the potential to add ADUs, enhancing overall revenue.
Given its prime location, spacious layouts, and strong demand, this property is also well-positioned for potential Short Term Rental or similar vacation rental strategies to further maximize returns. Offered at an attractive price per square foot compared to nearby coastal assets, 1102 Pacific Beach Drive represents a rare chance to own and improve a trophy investment in one of San Diego’s most sought-after rental markets.

Financial Summary (Actual - 2026)

Annual Annual Per SF
Gross Rental Income $306,240 $38.97
Other Income - -
Vacancy Loss $9,187 $1.17
Effective Gross Income $297,053 $37.80
Taxes $60,114 $7.65
Operating Expenses $57,659 $7.34
Total Expenses $117,773 $14.99
Net Operating Income $179,280 $22.81

Financial Summary (Actual - 2026)

Gross Rental Income
Annual $306,240
Annual Per SF $38.97
Other Income
Annual -
Annual Per SF -
Vacancy Loss
Annual $9,187
Annual Per SF $1.17
Effective Gross Income
Annual $297,053
Annual Per SF $37.80
Taxes
Annual $60,114
Annual Per SF $7.65
Operating Expenses
Annual $57,659
Annual Per SF $7.34
Total Expenses
Annual $117,773
Annual Per SF $14.99
Net Operating Income
Annual $179,280
Annual Per SF $22.81

Property Facts

Price $4,800,000
Price Per Unit $600,000
Sale Type Investment
Cap Rate 3.74%
Gross Rent Multiplier 15.67
No. Units 8
Property Type Multifamily
Property Subtype Apartment
Apartment Style Low-Rise
Building Class C
Lot Size 0.12 AC
Building Size 7,943 SF
Average Occupancy 100%
No. Stories 3
Year Built 1969
Parking Ratio 1.38/1,000 SF
Zoning RM-2-5

Amenities

Unit Amenities

  • Heating
  • Kitchen
  • Refrigerator
  • Range
  • Tub/Shower
  • Freezer

Site Amenities

  • 24 Hour Access
  • Controlled Access
  • Tenant Controlled HVAC
  • Public Transportation
  • Smoke Detector

Unit Mix Information

Description No. Units Avg. Rent/Mo SF
2+2 7 $3,395 847 - 1,113
1+1 1 $2,455 696
Moderately walkable
60/100
Moderately drivable
70/100
Limited public transit
30/100
Very bikeable
80/100

Property Taxes

Property Taxes

Parcel Number
423-252-20
Land Assessment
$1,843,637 (2025)
Improvements Assessment
$917,067 (2025)
Total Assessment
$2,760,704 (2025)
Annual Taxes
$60,114 ($7.57/SF)
Tax Year
2026
  • Listing ID: 39889196

  • Date on Market: 3/24/2026

  • Last Updated:

  • Address: 1102 Pacific Beach Dr, San Diego, CA 92109

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") }}