Share This Listing

Message

964 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 brokers for more information about this property

Investment Highlights

  • Zoning & Development Potential - Zoned RM-3-7
  • Infill Location in Morena Neighborhood
  • Desirable Neighborhood - Nearby USD

Executive Summary

1111 Colusa Street presents a residential investment opportunity in San Diego's Morena neighborhood. The property sits on a 5,000 SF lot zoned RM-3-7, supporting increased residential density by right and providing a clear path for multifamily redevelopment. Current tenant occupancy provides in-place cash flow from day one while a buyer plans or entitles. Morena is one of San Diego's most strategically located infill neighborhoods — bordered by Mission Bay, Old Town, Bay Park, and Linda Vista, with direct access to the I-5/I-8 interchange. The University of San Diego is minutes away, anchoring consistent housing demand from students, faculty, and staff. A walkable commercial corridor along Morena Boulevard, Fashion Valley Mall, Tecolote Canyon Natural Park, and Mission Bay are all within close proximity. San Diego International Airport is approximately 3 miles away. The RM-3-7 zoning designation positions this site well for a developer or investor looking to capitalize on San Diego's continued multifamily demand in a supply-constrained infill location. The combination of a highquality neighborhood, strong rental submarket, and actionable zoning makes this a compelling acquisition for both a near-term cash flow buyer and a long-term developer. All zoning and development potential to be verified by buyer.

Financial Summary (Pro Forma - 2026)

Annual Annual Per SF
Gross Rental Income $62,400 $52.09
Other Income - -
Vacancy Loss $3,120 $2.60
Effective Gross Income $59,280 $49.48
Taxes $16,238 $13.55
Operating Expenses $6,440 $5.38
Total Expenses $22,678 $18.93
Net Operating Income $36,602 $30.55

Financial Summary (Pro Forma - 2026)

Gross Rental Income
Annual $62,400
Annual Per SF $52.09
Other Income
Annual -
Annual Per SF -
Vacancy Loss
Annual $3,120
Annual Per SF $2.60
Effective Gross Income
Annual $59,280
Annual Per SF $49.48
Taxes
Annual $16,238
Annual Per SF $13.55
Operating Expenses
Annual $6,440
Annual Per SF $5.38
Total Expenses
Annual $22,678
Annual Per SF $18.93
Net Operating Income
Annual $36,602
Annual Per SF $30.55

Property Facts

Price $1,299,000
Price Per Unit $649,500
Sale Type Investment
No. Units 2
Property Type Multifamily
Lot Size 0.12 AC
Building Size 1,198 SF
No. Stories 1
Year Built 1947
Zoning RM-3-7 - RM-3-7

Unit Mix Information

Description No. Units Avg. Rent/Mo SF
2+2 1 $2,450 -
1+1 1 $1,700 -
Moderately walkable
60/100
Exceptionally drivable
90/100
Some public transit
50/100
Moderately bikeable
60/100

Property Taxes

Property Taxes

Parcel Number
436-591-05
Land Assessment
$497,338 (2025)
Improvements Assessment
$79,540 (2025)
Total Assessment
$576,878 (2025)
Annual Taxes
$16,238 ($13.55/SF)
Tax Year
2026
  • Listing ID: 40012908

  • Date on Market: 4/2/2026

  • Last Updated:

  • Address: 1111 Colusa St, San Diego, CA 92110

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") }}