Log In/Sign Up
Your email has been sent.
1809-1815 Linwood St 4 Unit Apartment Building $2,395,000 ($598,750/Unit) 2.52% Cap Rate San Diego, CA 92110



Investment Highlights
- Incredible San Diego Harbor Views
- Single Family Home Ideal for owner Occupant
- (3) Single Car Garages providing ADU Conversion Opportunity
- Trophy Mission Hills Location
Executive Summary
Rarely does a property of this caliber come to market in one of San Diego's most coveted neighborhoods. This four-unit offering delivers breathtaking panoramic views of the San Diego Harbor. The diverse unit mix includes two 1-bedroom/1-bathroom apartments with spectacular harbor vistas, a 2-bedroom/1-bathroom single-family home with bay views, and a charming studio with its own private yard — appealing to a wide range of tenants and investment strategies alike.
The upside potential is as impressive as the views. Three single-car garages present a compelling ADU conversion opportunity, four dedicated on-site parking spaces add premium value in an urban setting, and the property qualifies for favorable residential 2–4-unit financing. The units are ripe for modernization, offering a true value-add canvas for an investor ready to renovate, reposition rents, and build meaningful equity in an irreplaceable location.
For the owner-occupant, this is a rare chance to plant roots in an iconic San Diego neighborhood while rental income offsets the mortgage. For the long-term investor, the property's RM-2-5 zoning and Complete Communities Housing Solutions designation at 6.5 FAR unlock genuine development potential: the parcel sits within a Transit Priority Area with no coastal overlay, no historic designation, and no environmental constraints — a clean entitlement profile for a future ground-up multifamily or condo project. With harbor views, multiple exit strategies, and a location that simply cannot be recreated.
The upside potential is as impressive as the views. Three single-car garages present a compelling ADU conversion opportunity, four dedicated on-site parking spaces add premium value in an urban setting, and the property qualifies for favorable residential 2–4-unit financing. The units are ripe for modernization, offering a true value-add canvas for an investor ready to renovate, reposition rents, and build meaningful equity in an irreplaceable location.
For the owner-occupant, this is a rare chance to plant roots in an iconic San Diego neighborhood while rental income offsets the mortgage. For the long-term investor, the property's RM-2-5 zoning and Complete Communities Housing Solutions designation at 6.5 FAR unlock genuine development potential: the parcel sits within a Transit Priority Area with no coastal overlay, no historic designation, and no environmental constraints — a clean entitlement profile for a future ground-up multifamily or condo project. With harbor views, multiple exit strategies, and a location that simply cannot be recreated.
Financial Summary (Pro Forma - 2026) |
Annual | Annual Per SF |
|---|---|---|
| Gross Rental Income |
$126,780
|
$28.43
|
| Other Income |
$2,772
|
$0.62
|
| Vacancy Loss |
$3,887
|
$0.87
|
| Effective Gross Income |
$125,665
|
$28.18
|
| Taxes |
$29,650
|
$6.65
|
| Operating Expenses |
$12,424
|
$2.79
|
| Total Expenses |
$42,074
|
$9.43
|
| Net Operating Income |
$83,591
|
$18.74
|
Financial Summary (Pro Forma - 2026)
| Gross Rental Income | |
|---|---|
| Annual | $126,780 |
| Annual Per SF | $28.43 |
| Other Income | |
|---|---|
| Annual | $2,772 |
| Annual Per SF | $0.62 |
| Vacancy Loss | |
|---|---|
| Annual | $3,887 |
| Annual Per SF | $0.87 |
| Effective Gross Income | |
|---|---|
| Annual | $125,665 |
| Annual Per SF | $28.18 |
| Taxes | |
|---|---|
| Annual | $29,650 |
| Annual Per SF | $6.65 |
| Operating Expenses | |
|---|---|
| Annual | $12,424 |
| Annual Per SF | $2.79 |
| Total Expenses | |
|---|---|
| Annual | $42,074 |
| Annual Per SF | $9.43 |
| Net Operating Income | |
|---|---|
| Annual | $83,591 |
| Annual Per SF | $18.74 |
Property Facts
| Price | $2,395,000 | Apartment Style | Garden |
| Price Per Unit | $598,750 | Building Class | C |
| Sale Type | Investment | Lot Size | 0.23 AC |
| Cap Rate | 2.52% | Building Size | 4,460 SF |
| Gross Rent Multiplier | 22.66 | Average Occupancy | 100% |
| No. Units | 4 | No. Stories | 1 |
| Property Type | Multifamily | Year Built | 1940 |
| Property Subtype | Apartment | Parking Ratio | 1.57/1,000 SF |
| Zoning | RM-2-5 - RM-2-5 zoning and Complete Communities Housing Solutions designation at 6.5 FAR unlock genuine development potential: the parcel sits within a Transit | ||
| Price | $2,395,000 |
| Price Per Unit | $598,750 |
| Sale Type | Investment |
| Cap Rate | 2.52% |
| Gross Rent Multiplier | 22.66 |
| No. Units | 4 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Garden |
| Building Class | C |
| Lot Size | 0.23 AC |
| Building Size | 4,460 SF |
| Average Occupancy | 100% |
| No. Stories | 1 |
| Year Built | 1940 |
| Parking Ratio | 1.57/1,000 SF |
| Zoning | RM-2-5 - RM-2-5 zoning and Complete Communities Housing Solutions designation at 6.5 FAR unlock genuine development potential: the parcel sits within a Transit |
Amenities
Unit Amenities
- Washer/Dryer Hookup
- Bay Window
- Views
- Wi-Fi
- Yard
- Deck
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| Studios | 1 | $1,825 | 300 |
| 1+1 | 2 | $1,750 | 600 |
| 2+1 | 1 | $2,665 | 800 |
1 1
Moderately walkable
70/100
Very drivable
80/100
Some public transit
50/100
Fairly bikeable
50/100
Property Taxes
| Parcel Numbers | Total Assessment | $1,060,400 (2025) | |
| Land Assessment | $473,243 (2025) | Annual Taxes | $29,650 ($6.65/SF) |
| Improvements Assessment | $587,157 (2025) | Tax Year | 2026 |
Property Taxes
Parcel Numbers
Land Assessment
$473,243 (2025)
Improvements Assessment
$587,157 (2025)
Total Assessment
$1,060,400 (2025)
Annual Taxes
$29,650 ($6.65/SF)
Tax Year
2026
1 of 11
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Contact the Sale Advisor
1809-1815 Linwood St
