Share This Listing

Message

965 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 broker for more information about this property

Investment Highlights

  • Bankers Hill Location within Walking Distance to Little Italy
  • Existing Building of +/-1980s Construction with Large 1-Bedroom/1-Bathroom Units
  • Laundry On-Site, Gated Entry, Common Area Patio at Rear of Property
  • On Good Sized Lot with Favorable Zoning and Room to Add Density
  • Great Parking Area with 5 Surface Off-Street Spaces, One of which is Tandem

Executive Summary

Glad to introduce for sale 2127 Front Street, a great +/-1980's-built four-plex in Bankers Hill, within walking distance (+/-3 blocks) to Little Italy, boasting tremendous potential for adding value to the (4) existing spacious (+/-730 SF) 1-bedroom/1-bathroom units via modernization efforts, and/or by potentially adding more density to the site in one way or another, on a +/-5,236 SF lot with favorable zoning. Zoning is as follows, 1) By Right: RM-3-7 (max. height +/-40 Ft., max FAR +/-1.8 or +/-9,424 SF of RBA, max. DU +/-5); and 2) Complete Communities or CCOZ (Tier 3) Zone, allowing for up to a 6.5 FAR (or 34K+ SF of RBA), with no real max. on number of units, minimum parking needed, with a requirement for several units to be designated as low to middle income housing.
The current building is essentially two and a half stories tall, comprised of all spacious 1-bedroom/1-bathroom units of similar design, each with generous living areas, modest yet functional kitchens, quasi open floor plans, and a roomy bedroom with large walk-in closet. There are peek bay/water views currently from most units, common entry is gated with dial pad access, and there is commercial laundry equipment on site for tenants use. The parking situation at 2127 Front Street is excellent, with 5 surface off-street spaces, one of which is tandem. There is a large parking area in front, with a common area walkway/bbq area in back. Units are separately metered for gas and electricity, the roof is flat, windows have been upgraded with dual-pane vinyl, and yet unit interiors could use a refresher or a reset. There seems plenty of room to add in-unit laundry if one were so inclined. All units with west-facing views, allowing for beautiful evening sunsets over the San Diego Bay with the thrill of planes flying overhead throughout the day, as many tourists and residents alike arrive to this fine city nearby.
Great potential exists for adding more rentable building area, within walking distance to one of San Diego's most desirable rental markets in terms of scenic beauty, excellent dining options, great proximity to nightlife, access to good public transit, overall attractive environs, in Little Italy, reflected in its area rents that are some of the top in all of Downtown San Diego, and the city of San Diego as a whole.
Contact exclusive agent Joseph Burrough at 858 352-6742 (ext. 101) for more details, including a full OM. One unit to be delivered vacant by/before close of escrow. Shown with accepted/acceptable offer + sufficient proof of funds.

Financial Summary (Actual - 2026)

Annual Annual Per SF
Gross Rental Income $97,800 $23.00
Other Income $1,440 $0.34
Vacancy Loss $2,977 $0.70
Effective Gross Income $96,263 $22.64
Taxes $20,636 $4.85
Operating Expenses $16,721 $3.93
Total Expenses $37,357 $8.79
Net Operating Income $58,906 $13.85

Financial Summary (Actual - 2026)

Gross Rental Income
Annual $97,800
Annual Per SF $23.00
Other Income
Annual $1,440
Annual Per SF $0.34
Vacancy Loss
Annual $2,977
Annual Per SF $0.70
Effective Gross Income
Annual $96,263
Annual Per SF $22.64
Taxes
Annual $20,636
Annual Per SF $4.85
Operating Expenses
Annual $16,721
Annual Per SF $3.93
Total Expenses
Annual $37,357
Annual Per SF $8.79
Net Operating Income
Annual $58,906
Annual Per SF $13.85

Property Facts

Price $1,675,000
Price Per Unit $418,750
Sale Type Investment
Cap Rate 3.52%
Gross Rent Multiplier 16.42
No. Units 4
Property Type Multifamily
Property Subtype Apartment
Apartment Style Low-Rise
Building Class C
Lot Size 0.11 AC
Building Size 2,928 SF
Average Occupancy 75%
No. Stories 2
Year Built 1979
Parking Ratio 1.71/1,000 SF
Zoning RM-3-7 - Multifamily Development Encouraged

Unit Mix Information

Description No. Units Avg. Rent/Mo SF
1+1 4 $2,035 732
Very walkable
80/100
Moderately drivable
70/100
Good public transit
60/100
Moderately bikeable
70/100

Property Taxes

Property Taxes

Parcel Number
533-171-05
Land Assessment
$271,824 (2025)
Improvements Assessment
$436,429 (2025)
Total Assessment
$708,253 (2025)
Annual Taxes
$20,636 ($7.05/SF)
Tax Year
2026
  • Listing ID: 40842123

  • Date on Market: 6/9/2026

  • Last Updated:

  • Address: 2127 Front St, San Diego, CA 92101

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") }}