Log In/Sign Up
Your email has been sent.
1809-1815 Linwood St 4 Unit Apartment Building $1,995,000 ($498,750/Unit) 4.52% 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 |
$129,552
|
$29.05
|
| Other Income |
-
|
-
|
| Vacancy Loss |
$2,591
|
$0.58
|
| Effective Gross Income |
$126,961
|
$28.47
|
| Taxes |
$24,600
|
$5.52
|
| Operating Expenses |
$12,109
|
$2.72
|
| Total Expenses |
$36,709
|
$8.23
|
| Net Operating Income |
$90,252
|
$20.24
|
Financial Summary (Pro Forma - 2026)
| Gross Rental Income | |
|---|---|
| Annual | $129,552 |
| Annual Per SF | $29.05 |
| Other Income | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss | |
|---|---|
| Annual | $2,591 |
| Annual Per SF | $0.58 |
| Effective Gross Income | |
|---|---|
| Annual | $126,961 |
| Annual Per SF | $28.47 |
| Taxes | |
|---|---|
| Annual | $24,600 |
| Annual Per SF | $5.52 |
| Operating Expenses | |
|---|---|
| Annual | $12,109 |
| Annual Per SF | $2.72 |
| Total Expenses | |
|---|---|
| Annual | $36,709 |
| Annual Per SF | $8.23 |
| Net Operating Income | |
|---|---|
| Annual | $90,252 |
| Annual Per SF | $20.24 |
Property Facts
| Price | $1,995,000 | Apartment Style | Garden |
| Price Per Unit | $498,750 | Building Class | C |
| Sale Type | Investment | Lot Size | 0.23 AC |
| Cap Rate | 4.52% | Building Size | 4,460 SF |
| Gross Rent Multiplier | 15.4 | 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 | $1,995,000 |
| Price Per Unit | $498,750 |
| Sale Type | Investment |
| Cap Rate | 4.52% |
| Gross Rent Multiplier | 15.4 |
| 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 | $1,875 | 600 |
| 2+1 | 1 | $2,750 | 850 |
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 | $2,102,763 | |
| Land Assessment | $1,412,402 | Annual Taxes | $24,600 ($5.52/SF) |
| Improvements Assessment | $690,361 | Tax Year | 2026 |
Property Taxes
Parcel Numbers
Land Assessment
$1,412,402
Improvements Assessment
$690,361
Total Assessment
$2,102,763
Annual Taxes
$24,600 ($5.52/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
