Log In/Sign Up
Your email has been sent.
2033 Garnet Ave 3 Unit Apartment Building $2,099,999 ($700,000/Unit) 4.84% Cap Rate San Diego, CA 92109
Investment Highlights
- Views of Mission Bay
- Bike to the beach
- Fully remodeled and updated
- Walkable to local hot spots
- Close freeway access
- All units with electric wall heaters
Executive Summary
Prime coastal investment property in desirable location off Garnet Ave in the heart of Pacific Beach! Strong Cap Rate of 4.84% with a market cap over 5% and a price per unit at $525k! All 4 units fully remodeled and updated, entire building with brand new windows and repainted along with parking lot asphalt resurfaced all within the past 6 months. All 4 units fully leased with secure 12 month leases, tenants pay for electric and water. Unit B has views of Mission Bay, entire complex is walkable to prime eateries, entertainment and grocery stores, a bike ride to the beach with very close freeway access. 3 parking spots, private balcony, communal washer and dryer with dedicated laundry room.
Financial Summary (Pro Forma - 2026) |
Annual | Annual Per SF |
|---|---|---|
| Gross Rental Income |
$140,000
|
$56.25
|
| Other Income |
-
|
-
|
| Vacancy Loss |
-
|
-
|
| Effective Gross Income |
$140,000
|
$56.25
|
| Taxes |
$26,250
|
$10.55
|
| Operating Expenses |
$8,345
|
$3.35
|
| Total Expenses |
$34,595
|
$13.90
|
| Net Operating Income |
$105,405
|
$42.35
|
Financial Summary (Pro Forma - 2026)
| Gross Rental Income | |
|---|---|
| Annual | $140,000 |
| Annual Per SF | $56.25 |
| Other Income | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Effective Gross Income | |
|---|---|
| Annual | $140,000 |
| Annual Per SF | $56.25 |
| Taxes | |
|---|---|
| Annual | $26,250 |
| Annual Per SF | $10.55 |
| Operating Expenses | |
|---|---|
| Annual | $8,345 |
| Annual Per SF | $3.35 |
| Total Expenses | |
|---|---|
| Annual | $34,595 |
| Annual Per SF | $13.90 |
| Net Operating Income | |
|---|---|
| Annual | $105,405 |
| Annual Per SF | $42.35 |
Property Facts
| Price | $2,099,999 | Property Subtype | Apartment |
| Price Per Unit | $700,000 | Building Class | C |
| Sale Type | Investment | Lot Size | 0.07 AC |
| Cap Rate | 4.84% | Building Size | 2,489 SF |
| Sale Condition | 1031 Exchange | Average Occupancy | 100% |
| Gross Rent Multiplier | 14.96 | No. Stories | 2 |
| No. Units | 3 | Year Built/Renovated | 1980/2022 |
| Property Type | Multifamily | Parking Ratio | 1.21/1,000 SF |
| Zoning | CO-1-2 - Property is a multi-family dwelling w/4 units & is located in the Pacific Beach neighborhood. The County Use Description is listed as "MULTI-RESID 2-4 | ||
| Price | $2,099,999 |
| Price Per Unit | $700,000 |
| Sale Type | Investment |
| Cap Rate | 4.84% |
| Sale Condition | 1031 Exchange |
| Gross Rent Multiplier | 14.96 |
| No. Units | 3 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Building Class | C |
| Lot Size | 0.07 AC |
| Building Size | 2,489 SF |
| Average Occupancy | 100% |
| No. Stories | 2 |
| Year Built/Renovated | 1980/2022 |
| Parking Ratio | 1.21/1,000 SF |
| Zoning | CO-1-2 - Property is a multi-family dwelling w/4 units & is located in the Pacific Beach neighborhood. The County Use Description is listed as "MULTI-RESID 2-4 |
Amenities
Site Amenities
- Courtyard
- Furnished Units Available
- Grill
- Recycling
- Bicycle Storage
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| Studios | 1 | $2,200 | 400 |
| 1+1 | 1 | $2,800 | 580 |
| 2+2 | 1 | $3,200 | 750 |
1 1
Walk Score®
Very Walkable (89)
Property Taxes
| Parcel Number | 424-051-05 | Total Assessment | $1,365,391 (2025) |
| Land Assessment | $1,024,044 (2025) | Annual Taxes | $26,250 ($10.55/SF) |
| Improvements Assessment | $341,347 (2025) | Tax Year | 2026 |
Property Taxes
Parcel Number
424-051-05
Land Assessment
$1,024,044 (2025)
Improvements Assessment
$341,347 (2025)
Total Assessment
$1,365,391 (2025)
Annual Taxes
$26,250 ($10.55/SF)
Tax Year
2026
1 of 45
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
2033 Garnet Ave
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.
Your message has been sent!
Activate your LoopNet account now to track properties, get real-time alerts, save time on future inquiries, and more.