Share This Listing

Message

958 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

  • Trophy Hillcrest Location
  • Classic Value-Add Opportunity
  • (4) Garages in the Rear - ADU Play
  • Fantastic Unit Mix

Executive Summary

Offered for the first time in over 25 years, this eight-unit multifamily asset delivers a rare combination of immediate value-add upside and long-term development potential in one of San Diego's most coveted rental submarkets. The diversified unit mix — (3) 2BD/1BA, (1) 3BD/1BA, (2) Studios, and (2) 1BD/1BA — provides a resilient, diversified income stream with rents sitting meaningfully below market. Four rear garages present a compelling ADU conversion opportunity, with the potential to add up to four additional income-producing units and materially increase the property's long-term value. A generational family hold coming to market for the first time, 3602–08 Indiana represents exactly the kind of repositioning play that rarely surfaces in this zip code.
Hillcrest is San Diego's most dynamic and irreplaceable urban village, consistently registering among the lowest vacancy rates in the county. Anchored by proximity to UCSD Health and Sharp Memorial Hospital, and flanked by the cultural draw of Balboa Park, the neighborhood attracts a deep and loyal renter base of healthcare professionals, young creatives, and long-term residents who choose Hillcrest for its walkability, energy, and unmatched quality of life. University Avenue and Fifth Avenue deliver some of the city's best independent dining, retail, and nightlife steps from the front door — making this a location that practically leases itself.

Financial Summary (Actual - 2025)

Annual Annual Per SF
Gross Rental Income $203,460 $34.35
Other Income - -
Vacancy Loss $4,069 $0.69
Effective Gross Income $199,391 $33.66
Taxes $42,000 $7.09
Operating Expenses $34,960 $5.90
Total Expenses $76,960 $12.99
Net Operating Income $122,431 $20.67

Financial Summary (Actual - 2025)

Gross Rental Income
Annual $203,460
Annual Per SF $34.35
Other Income
Annual -
Annual Per SF -
Vacancy Loss
Annual $4,069
Annual Per SF $0.69
Effective Gross Income
Annual $199,391
Annual Per SF $33.66
Taxes
Annual $42,000
Annual Per SF $7.09
Operating Expenses
Annual $34,960
Annual Per SF $5.90
Total Expenses
Annual $76,960
Annual Per SF $12.99
Net Operating Income
Annual $122,431
Annual Per SF $20.67

Property Facts

Price $3,395,000
Price Per Unit $424,375
Sale Type Investment
Cap Rate 3.61%
Gross Rent Multiplier 16.69
No. Units 8
Property Type Multifamily
Property Subtype Apartment
Apartment Style Garden
Building Class C
Lot Size 0.16 AC
Building Size 4,846 SF
Average Occupancy 100%
No. Stories 2
Year Built 2000
Parking Ratio 0.83/1,000 SF
Zoning RM-3-7 - RM-3-7

Amenities

Unit Amenities

  • Ceiling Fans
  • Eat-in Kitchen
  • Hardwood Floors
  • Oven
  • Sprinkler System
  • Built-In Bookshelves
  • Vinyl Flooring

Site Amenities

  • Laundry Facilities
  • Gated
  • Vintage Building

Unit Mix Information

Description No. Units Avg. Rent/Mo SF
3+1 1 $2,495 800
2+1 3 $2,373 800
1+1 2 $1,600 600
Studios 2 $1,495 300
Very walkable
80/100
Very drivable
80/100
Some public transit
50/100
Very bikeable
80/100

Property Taxes

Property Taxes

Parcel Number
452-361-20
Land Assessment
$281,469
Improvements Assessment
$562,968
Total Assessment
$844,437
Annual Taxes
$42,000 ($8.67/SF)
Tax Year
2025
  • Listing ID: 40637826

  • Date on Market: 5/22/2026

  • Last Updated:

  • Address: 3602-3608 Indiana St, San Diego, CA 92103

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") }}