Log In/Sign Up
Your email has been sent.
Value-Add 9 Units **6.74 Proforma CAP** 3404 Helix St 9 Unit Apartment Building $2,400,000 ($266,667/Unit) 5.33% Cap Rate Spring Valley, CA 91977
Investment Highlights
- High Rental Demand Location – Spring Valley
- Strong Unit Mix: Three (3) 2Bedroom / 2Bathroom Units & Six (6) 1Bedroom / 1Bathroom Units
- Onsite Laundry Room
- 9-Unit Property on a 15,415 SF Lot
- Value-Add Potential
- Twelve (12) Off-Street Parking Spots + 2-Car Garage
Executive Summary
The Helix Street Apartment Homes is a well-located 9-unit multifamily asset situated in the growing community of Spring Valley, within central San Diego County. Spanning a generous 15,415sf lot, the property consists of three (3) 2Bedroom / 2Bathroom units and six (6) 1Bedroom / 1Bathroom units. Tenant amenities include an onsite laundry room, twelve (12) surface parking spots and a 2-car garage. This asset presents both stable in-place income and significant value-add potential. With a strong unit mix, ample parking, and proximity to schools, freeways, and daily conveniences, this offering is ideal for both long-term investors and operators seeking yield and upside.
Financial Summary (Actual - 2025) |
Annual | Annual Per SF |
|---|---|---|
| Gross Rental Income |
$201,419
|
$30.85
|
| Other Income |
$1,800
|
$0.28
|
| Vacancy Loss |
$6,097
|
$0.93
|
| Effective Gross Income |
$197,122
|
$30.20
|
| Taxes |
-
|
-
|
| Operating Expenses |
-
|
-
|
| Total Expenses |
$69,089
|
$10.58
|
| Net Operating Income |
$128,033
|
$19.61
|
Financial Summary (Actual - 2025)
| Gross Rental Income | |
|---|---|
| Annual | $201,419 |
| Annual Per SF | $30.85 |
| Other Income | |
|---|---|
| Annual | $1,800 |
| Annual Per SF | $0.28 |
| Vacancy Loss | |
|---|---|
| Annual | $6,097 |
| Annual Per SF | $0.93 |
| Effective Gross Income | |
|---|---|
| Annual | $197,122 |
| Annual Per SF | $30.20 |
| Taxes | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Operating Expenses | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Total Expenses | |
|---|---|
| Annual | $69,089 |
| Annual Per SF | $10.58 |
| Net Operating Income | |
|---|---|
| Annual | $128,033 |
| Annual Per SF | $19.61 |
Property Facts
| Price | $2,400,000 | Apartment Style | Low-Rise |
| Price Per Unit | $266,667 | Building Class | C |
| Sale Type | Investment | Lot Size | 0.35 AC |
| Cap Rate | 5.33% | Building Size | 6,528 SF |
| Gross Rent Multiplier | 11.81 | Average Occupancy | 100% |
| No. Units | 9 | No. Stories | 2 |
| Property Type | Multifamily | Year Built | 1978 |
| Property Subtype | Apartment | Parking Ratio | 1.99/1,000 SF |
| Zoning | RU - Residential | ||
| Price | $2,400,000 |
| Price Per Unit | $266,667 |
| Sale Type | Investment |
| Cap Rate | 5.33% |
| Gross Rent Multiplier | 11.81 |
| No. Units | 9 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Low-Rise |
| Building Class | C |
| Lot Size | 0.35 AC |
| Building Size | 6,528 SF |
| Average Occupancy | 100% |
| No. Stories | 2 |
| Year Built | 1978 |
| Parking Ratio | 1.99/1,000 SF |
| Zoning | RU - Residential |
Amenities
Site Amenities
- Fenced Lot
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 1+1 | 6 | $1,643 | 588 |
| 2+2 | 3 | $2,309 | 1,000 |
1 1
Property Taxes
| Parcel Number | 504-021-13 | Improvements Assessment | $676,384 |
| Land Assessment | $322,697 | Total Assessment | $999,081 |
Property Taxes
Parcel Number
504-021-13
Land Assessment
$322,697
Improvements Assessment
$676,384
Total Assessment
$999,081
1 of 8
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
Value-Add 9 Units **6.74 Proforma CAP** | 3404 Helix 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.
Your message has been sent!
Activate your LoopNet account now to track properties, get real-time alerts, save time on future inquiries, and more.