Log In/Sign Up
Your email has been sent.
The Heron On Ivy Vacation Rentals 2919 Ivy St 4 Unit Apartment Building $2,595,000 ($648,750/Unit) 4.65% Cap Rate San Diego, CA 92104



INVESTMENT HIGHLIGHTS
- Prime South Park Location Steps To Balboa Park
- Turnkey, Fully Renovated Asset: All four units (˜450 SF each) have been extensively remodeled
- High-Barrier-to-Entry Submarket: South Park’s limited housing
- Exceptional Walkability: Boasting a Walk Score® of 88 (“Very Walkable”
- Strong Cash Flow & Premium Rents
EXECUTIVE SUMMARY
CBRE is pleased to present 2919 Ivy Street, a rare opportunity to acquire a 4-unit multifamily property located in the heart of the highly coveted South Park (NSD) neighborhood. Positioned on a quiet residential street overlooking Balboa Park, this boutique asset—known as The Heron on Ivy—off ers a compelling combination of modern finishes, immediate cash fl ow and long-term value stability in one of San Diego’s most supply-constrained rental markets. The property is comprised of four fully furnished studio apartments, each approximately 450 square feet and generating an eff ective gross income of $17,587 per month, or $211,054 the trailing 12 months. Each unit has been thoughtfully designed and recently remodeled to refl ect a sophisticated urban aesthetic, featuring open layouts, abundant natural light, and high-quality finishes. The
units are separately metered and include utilities and high-speed internet, providing a turnkey operation with minimal management burden. Notably, the location delivers outstanding walkability: the address achieves a Walk Score® of 88 out of 100 (Very Walkable) - meaning tenants can accomplish most errands on foot. The property is steps from the neighborhood’s favored dining, coff ee and wine-bar destinations including Café Madeleine, The Rose and Station Tavern, enhancing tenant retention and rental attractiveness. This off ering presents investors with a rare chance to own a stabilized, designforward asset in a high-barrier-to-entry neighborhood. South Park’s enduring
appeal, strong rent fundamentals and limited new supply position 2919 Ivy Street as a premier opportunity for both stable income and long-term appreciation. LOAN MUST BE ASSUMED: $1,000,000 loan, assumed at 5% interest, balloon in Nov 2027, amortized over 30 years.
units are separately metered and include utilities and high-speed internet, providing a turnkey operation with minimal management burden. Notably, the location delivers outstanding walkability: the address achieves a Walk Score® of 88 out of 100 (Very Walkable) - meaning tenants can accomplish most errands on foot. The property is steps from the neighborhood’s favored dining, coff ee and wine-bar destinations including Café Madeleine, The Rose and Station Tavern, enhancing tenant retention and rental attractiveness. This off ering presents investors with a rare chance to own a stabilized, designforward asset in a high-barrier-to-entry neighborhood. South Park’s enduring
appeal, strong rent fundamentals and limited new supply position 2919 Ivy Street as a premier opportunity for both stable income and long-term appreciation. LOAN MUST BE ASSUMED: $1,000,000 loan, assumed at 5% interest, balloon in Nov 2027, amortized over 30 years.
FINANCIAL SUMMARY (ACTUAL - 2024) Click Here to Access |
ANNUAL | ANNUAL PER SF |
|---|---|---|
| Gross Rental Income |
-
|
-
|
| Other Income |
-
|
-
|
| Vacancy Loss |
-
|
-
|
| Effective Gross Income |
$99,999
|
$9.99
|
| Taxes |
-
|
-
|
| Operating Expenses |
-
|
-
|
| Total Expenses |
$99,999
|
$9.99
|
| Net Operating Income |
$99,999
|
$9.99
|
FINANCIAL SUMMARY (ACTUAL - 2024) Click Here to Access
| Gross Rental Income | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Other Income | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Effective Gross Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Taxes | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Operating Expenses | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Total Expenses | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Net Operating Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
PROPERTY FACTS
| Price | $2,595,000 | Apartment Style | Low-Rise |
| Price Per Unit | $648,750 | Building Class | C |
| Sale Type | Investment | Lot Size | 0.05 AC |
| Cap Rate | 4.65% | Building Size | 1,800 SF |
| Gross Rent Multiplier | 10.25 | Average Occupancy | 100% |
| No. Units | 4 | No. Stories | 2 |
| Property Type | Multifamily | Year Built/Renovated | 1970/2024 |
| Property Subtype | Apartment | ||
| Zoning | R3 | ||
| Price | $2,595,000 |
| Price Per Unit | $648,750 |
| Sale Type | Investment |
| Cap Rate | 4.65% |
| Gross Rent Multiplier | 10.25 |
| No. Units | 4 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Low-Rise |
| Building Class | C |
| Lot Size | 0.05 AC |
| Building Size | 1,800 SF |
| Average Occupancy | 100% |
| No. Stories | 2 |
| Year Built/Renovated | 1970/2024 |
| Zoning | R3 |
UNIT MIX INFORMATION
| DESCRIPTION | NO. UNITS | AVG. RENT/MO | SF |
|---|---|---|---|
| Studios | 4 | - | 450 |
1 1
Walk Score®
Very Walkable (88)
PROPERTY TAXES
| Parcel Number | 539-151-14 | Improvements Assessment | $244,077 (2025) |
| Land Assessment | $1,061,208 (2025) | Total Assessment | $1,305,285 (2025) |
PROPERTY TAXES
Parcel Number
539-151-14
Land Assessment
$1,061,208 (2025)
Improvements Assessment
$244,077 (2025)
Total Assessment
$1,305,285 (2025)
1 of 29
VIDEOS
MATTERPORT 3D EXTERIOR
MATTERPORT 3D TOUR
PHOTOS
STREET VIEW
STREET
MAP
1 of 1
Presented by
The Heron On Ivy Vacation Rentals | 2919 Ivy 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.
