Log In/Sign Up
Your email has been sent.
3602-3608 Indiana St 8 Unit Apartment Building $3,395,000 ($424,375/Unit) 3.61% Cap Rate San Diego, CA 92103



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.
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 | Apartment Style | Garden |
| Price Per Unit | $424,375 | Building Class | C |
| Sale Type | Investment | Lot Size | 0.16 AC |
| Cap Rate | 3.61% | Building Size | 4,846 SF |
| Gross Rent Multiplier | 16.69 | Average Occupancy | 100% |
| No. Units | 8 | No. Stories | 2 |
| Property Type | Multifamily | Year Built | 2000 |
| Property Subtype | Apartment | Parking Ratio | 0.83/1,000 SF |
| Zoning | RM-3-7 - RM-3-7 | ||
| 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 |
1 1
Very walkable
80/100
Very drivable
80/100
Some public transit
50/100
Very bikeable
80/100
Property Taxes
| Parcel Number | 452-361-20 | Total Assessment | $844,437 |
| Land Assessment | $281,469 | Annual Taxes | $42,000 ($8.67/SF) |
| Improvements Assessment | $562,968 | Tax Year | 2025 |
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
1 of 7
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
3602-3608 Indiana 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.
