Log In/Sign Up
Your email has been sent.
3791-3793 10th Ave 4 Unit Apartment Building $1,950,000 ($487,500/Unit) 3.55% Cap Rate San Diego, CA 92103
Investment Highlights
- Walker's Paradise (Per walkscore)
- On-site parking/garages
- Individually metered Gas/Electric
- Private yard space
- Both shared and private laundry
- On-site storage
Executive Summary
Four units located in the heart of the Hillcrest Neighborhood of San Diego. Subject property built in 1913 and renovated steadily over the years. The lot size is 5,356sf (.12 acres). Unit mix is comprised of a 3 bed 1 bath house (approximately 1400sf) accessed via 10th Avenue and three 1 bed 1 bath units (approximately 500sf each) located in the rear via Oneida Place. Site offers on-site parking, on-site laundry room (1 washer and 1 dryer). There are two structures (one house and rear triplex). The house offers private yard space, and private (covered) tandem parking that easily fits two vehicles. The site location offers tenants all the desirable shopping destinations and direct access to freeway.
Financial Summary (Actual - 2025) 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 |
$99,999
|
$9.99
|
| Operating Expenses |
$99,999
|
$9.99
|
| Total Expenses |
$99,999
|
$9.99
|
| Net Operating Income |
$99,999
|
$9.99
|
Financial Summary (Actual - 2025) 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 | $99,999 |
| Annual Per SF | $9.99 |
| Operating Expenses | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Total Expenses | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Net Operating Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
Property Facts
| Price | $1,950,000 | Apartment Style | Low-Rise |
| Price Per Unit | $487,500 | Building Class | C |
| Sale Type | Investment | Lot Size | 0.12 AC |
| Cap Rate | 3.55% | Building Size | 2,944 SF |
| Sale Condition | 1031 Exchange | Average Occupancy | 100% |
| Gross Rent Multiplier | 17.61 | No. Stories | 1 |
| No. Units | 4 | Year Built/Renovated | 1915/2013 |
| Property Type | Multifamily | Parking Ratio | 0.68/1,000 SF |
| Property Subtype | Apartment | ||
| Zoning | RM-3-7 - Multi Family 10 Units Less | ||
| Price | $1,950,000 |
| Price Per Unit | $487,500 |
| Sale Type | Investment |
| Cap Rate | 3.55% |
| Sale Condition | 1031 Exchange |
| Gross Rent Multiplier | 17.61 |
| No. Units | 4 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Low-Rise |
| Building Class | C |
| Lot Size | 0.12 AC |
| Building Size | 2,944 SF |
| Average Occupancy | 100% |
| No. Stories | 1 |
| Year Built/Renovated | 1915/2013 |
| Parking Ratio | 0.68/1,000 SF |
| Zoning | RM-3-7 - Multi Family 10 Units Less |
Amenities
Unit Amenities
- Dishwasher
- Fireplace
- Storage Space
- Washer/Dryer
- Ceiling Fans
- Tile Floors
- Hardwood Floors
- Deck
- Dining Room
- Freezer
- Porch
- Vinyl Flooring
Site Amenities
- Laundry Facilities
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 1+1 | 3 | $2,025 | 500 |
| 3+1 | 1 | $3,500 | 1,400 |
1 1
Moderately walkable
60/100
Exceptionally drivable
100/100
Good public transit
70/100
Moderately bikeable
60/100
1 of 60
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Contact the Sale Advisor
3791-3793 10th Ave