Log In/Sign Up
Your email has been sent.
Del Rey Apartments 3455 Del Rey St 16 Unit Apartment Building $5,200,000 ($325,000/Unit) 5.76% Cap Rate San Diego, CA 92109
Investment Highlights
- Extensive Exterior & Interior Renovations performed in 2019
- Ample Off-Street Parking
- Mission Bay Located, near Balboa Ave. Trolley Station, Shopping, Restaurants Nightlife, Bay & Beaches
- All Units have Modernized Kitchens & Bathrooms, Stainless Steel Appliances, Quartz Countertops, Air Conditioning & Dual Paned Windows
- Owned On-Site Laundry (Upgraded in 2024) & Storage Units
Executive Summary
New pricing! SB 79 Potential! Walk to Mission Bay, a 4,600 acre aquatic park with miles of beach, bay & water sports year-round. All units have been completely rehabilitated down to the framing & designer remodeled with modernized laminated wood style flooring, designer quality kitchen cabinets, stainless steel appliances, decor quartz countertops, fully remodeled bathrooms, bedrooms feature Closet Maid customized drawer pullouts & shelving, floor to ceiling mirror closet doors, dual-paned windows, & individual heating and A/C. This turnkey investment offers a brand new laundry facility, and an outdoor common area with umbrella tables, flower garden, courtyard, & rentable storage units. This unique property is near shopping, restaurants, nightlife, Balboa Ave. trolley station & transportation corridors. A new owner may utilize the location to maximize rental income implementing student housing, corporate/vacation rentals & traveling nurse tenants.
** Drive by Only, Please Do Not Walk on Property or Disturb Tenants
** Drive by Only, Please Do Not Walk on Property or Disturb Tenants
Financial Summary (Actual - 2024) Click Here to Access |
Annual | Annual Per SF |
|---|---|---|
| Gross Rental Income |
$99,999
|
$9.99
|
| Other Income |
$99,999
|
$9.99
|
| Vacancy Loss |
$99,999
|
$9.99
|
| 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 | $99,999 |
| Annual Per SF | $9.99 |
| Other Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Vacancy Loss | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| 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 | $5,200,000 | Property Subtype | Apartment |
| Price Per Unit | $325,000 | Apartment Style | Low-Rise |
| Sale Type | Investment | Building Class | C |
| Cap Rate | 5.76% | Lot Size | 0.29 AC |
| Sale Condition | 1031 Exchange | Building Size | 9,048 SF |
| Gross Rent Multiplier | 11.31 | No. Stories | 2 |
| No. Units | 16 | Year Built/Renovated | 1965/2019 |
| Property Type | Multifamily | Parking Ratio | 1.77/1,000 SF |
| Zoning | RM-4-10 - Multi-Family | ||
| Price | $5,200,000 |
| Price Per Unit | $325,000 |
| Sale Type | Investment |
| Cap Rate | 5.76% |
| Sale Condition | 1031 Exchange |
| Gross Rent Multiplier | 11.31 |
| No. Units | 16 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Low-Rise |
| Building Class | C |
| Lot Size | 0.29 AC |
| Building Size | 9,048 SF |
| No. Stories | 2 |
| Year Built/Renovated | 1965/2019 |
| Parking Ratio | 1.77/1,000 SF |
| Zoning | RM-4-10 - Multi-Family |
Amenities
- Smoke Detector
Unit Amenities
- Air Conditioning
- Dishwasher
- Disposal
- Microwave
- Washer/Dryer
- Ceiling Fans
- Kitchen
- Granite Countertops
- Refrigerator
- Stainless Steel Appliances
- Range
- Tub/Shower
- Double Pane Windows
Site Amenities
- Courtyard
- Laundry Facilities
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 2+1 | 2 | $2,543 | 702 |
| 1+1 | 14 | $2,340 | 546 |
1 1
Property Taxes
| Parcel Number | 424-362-16 | Improvements Assessment | $1,024,044 (2025) |
| Land Assessment | $3,129,028 (2025) | Total Assessment | $4,153,072 (2025) |
Property Taxes
Parcel Number
424-362-16
Land Assessment
$3,129,028 (2025)
Improvements Assessment
$1,024,044 (2025)
Total Assessment
$4,153,072 (2025)
1 of 33
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
Del Rey Apartments | 3455 Del Rey 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.