Log In/Sign Up
Your email has been sent.
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 | Lot Size | 0.12 AC |
| Price Per Unit | $649,500 | Building Size | 1,198 SF |
| Sale Type | Investment | No. Stories | 1 |
| No. Units | 2 | Year Built | 1947 |
| Property Type | Multifamily | ||
| Zoning | RM-3-7 - RM-3-7 | ||
| 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 | - |
1 1
Moderately walkable
60/100
Exceptionally drivable
90/100
Some public transit
50/100
Moderately bikeable
60/100
Property Taxes
| Parcel Number | 436-591-05 | Total Assessment | $576,878 (2025) |
| Land Assessment | $497,338 (2025) | Annual Taxes | $16,238 ($13.55/SF) |
| Improvements Assessment | $79,540 (2025) | Tax Year | 2026 |
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
1 of 8
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
1111 Colusa St
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.



