Log In/Sign Up
Your email has been sent.
Carmen Apartments 3925-3935 7th Ave 12 Unit Apartment Building $5,300,000 ($441,667/Unit) 3.87% Cap Rate San Diego, CA 92103



INVESTMENT HIGHLIGHTS
- All two-bedroom, one-bath units in Prime Hillcrest Location
- Offering consists of Two parcels totaling 13,715 sq. ft.
- Excellent value-add opportunity through interior renovations
- Rare, 16 dedicated on-site parking spaces
- Additional income sources from RUBS and on-site laundry
- Attractive long-term hold with redevelopment potential across two contiguous parcels
EXECUTIVE SUMMARY
This 12-unit apartment offering presents a rare opportunity in the heart of Hillcrest with its unique two-parcel configuration totaling 13,715 square feet. One parcel is improved with 16 dedicated on-site parking spaces, an exceptional feature in this high-demand urban neighborhood, while the second parcel includes three separate four-plex buildings with classic frame and stucco construction. All twelve units are thoughtfully laid out as two-bedroom, one-bath apartments, with eight units at 748 square feet and four units at 682 square feet. This balanced unit mix, coupled with their generous sizes, positions the property as an attractive option for long-term renters seeking space, comfort, and walkable access to Hillcrest’s vibrant lifestyle.
- Unit Mix: All Two-Bedroom/One-Bath I Average Unit Size 726 SF
- Buildings: Three separate structures (all fourplexes)
- Lot: Two Parcels totaling 13,715 SF - Rentable Square Footage: Approximately 8,712 SF
- Income: The property income is supplemented by RUBS (Ratio Utility Billing System)
- Vacancy: There are currently three vacant units at the property. Ownership has chosen to keep these apartments in rent-ready condition and unleased, providing immediate leasing upside and flexibility for the new owner.
The property blends vintage character with meaningful improvements and clear value-add potential. The buildings reflect a mid-century garden apartment style with subtle Spanish/Mediterranean Revival influences, including stucco exteriors, decorative wrought iron, and red-tile roof accents that provide charm and identity. Units feature updated windows, real wood and plank flooring, ceiling fans, individual water heaters, wall heaters, and separate electric and gas meters. Residents enjoy amenities such as upper-level balconies, a small community courtyard, and minimal California drought-tolerant landscaping. Kitchens and bathrooms retain their original character in clean, functional condition and present the perfect canvas for modernization to significantly boost rents. With updated electrical panels already in place, strong existing bones, and an excellent location near retail, dining, and employment centers.
This asset is ideally suited for an investor looking to capitalize on immediate stability while unlocking future upside through renovation, repositioning, or even long-term redevelopment. The combination of rare on-site parking, efficient two-bedroom layouts, and the two-parcel configuration makes this offering a standout opportunity in San Diego’s multifamily market.
Prospective buyers are advised to independently verify all information contained in this offering memorandum, including but not limited to financial, physical, and market details.
- Unit Mix: All Two-Bedroom/One-Bath I Average Unit Size 726 SF
- Buildings: Three separate structures (all fourplexes)
- Lot: Two Parcels totaling 13,715 SF - Rentable Square Footage: Approximately 8,712 SF
- Income: The property income is supplemented by RUBS (Ratio Utility Billing System)
- Vacancy: There are currently three vacant units at the property. Ownership has chosen to keep these apartments in rent-ready condition and unleased, providing immediate leasing upside and flexibility for the new owner.
The property blends vintage character with meaningful improvements and clear value-add potential. The buildings reflect a mid-century garden apartment style with subtle Spanish/Mediterranean Revival influences, including stucco exteriors, decorative wrought iron, and red-tile roof accents that provide charm and identity. Units feature updated windows, real wood and plank flooring, ceiling fans, individual water heaters, wall heaters, and separate electric and gas meters. Residents enjoy amenities such as upper-level balconies, a small community courtyard, and minimal California drought-tolerant landscaping. Kitchens and bathrooms retain their original character in clean, functional condition and present the perfect canvas for modernization to significantly boost rents. With updated electrical panels already in place, strong existing bones, and an excellent location near retail, dining, and employment centers.
This asset is ideally suited for an investor looking to capitalize on immediate stability while unlocking future upside through renovation, repositioning, or even long-term redevelopment. The combination of rare on-site parking, efficient two-bedroom layouts, and the two-parcel configuration makes this offering a standout opportunity in San Diego’s multifamily market.
Prospective buyers are advised to independently verify all information contained in this offering memorandum, including but not limited to financial, physical, and market details.
FINANCIAL SUMMARY (PRO FORMA - 2025) |
ANNUAL | ANNUAL PER SF |
|---|---|---|
| Gross Rental Income |
$428,400
|
$40.73
|
| Other Income |
$17,640
|
$1.68
|
| Vacancy Loss |
$8,568
|
$0.81
|
| Effective Gross Income |
$437,472
|
$41.59
|
| Taxes |
$66,408
|
$6.31
|
| Operating Expenses |
$51,370
|
$4.88
|
| Total Expenses |
$117,778
|
$11.20
|
| Net Operating Income |
$319,694
|
$30.39
|
FINANCIAL SUMMARY (PRO FORMA - 2025)
| Gross Rental Income | |
|---|---|
| Annual | $428,400 |
| Annual Per SF | $40.73 |
| Other Income | |
|---|---|
| Annual | $17,640 |
| Annual Per SF | $1.68 |
| Vacancy Loss | |
|---|---|
| Annual | $8,568 |
| Annual Per SF | $0.81 |
| Effective Gross Income | |
|---|---|
| Annual | $437,472 |
| Annual Per SF | $41.59 |
| Taxes | |
|---|---|
| Annual | $66,408 |
| Annual Per SF | $6.31 |
| Operating Expenses | |
|---|---|
| Annual | $51,370 |
| Annual Per SF | $4.88 |
| Total Expenses | |
|---|---|
| Annual | $117,778 |
| Annual Per SF | $11.20 |
| Net Operating Income | |
|---|---|
| Annual | $319,694 |
| Annual Per SF | $30.39 |
PROPERTY FACTS
| Price | $5,300,000 | Apartment Style | Low-Rise |
| Price Per Unit | $441,667 | Building Class | C |
| Sale Type | Investment | Lot Size | 0.20 AC |
| Cap Rate | 3.87% | Building Size | 8,712 SF |
| No. Units | 12 | No. Stories | 2 |
| Property Type | Multifamily | Year Built | 1950 |
| Property Subtype | Apartment | Parking Ratio | 1.84/1,000 SF |
| Zoning | R-3 - Restricted Multiple | ||
| Price | $5,300,000 |
| Price Per Unit | $441,667 |
| Sale Type | Investment |
| Cap Rate | 3.87% |
| No. Units | 12 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Low-Rise |
| Building Class | C |
| Lot Size | 0.20 AC |
| Building Size | 8,712 SF |
| No. Stories | 2 |
| Year Built | 1950 |
| Parking Ratio | 1.84/1,000 SF |
| Zoning | R-3 - Restricted Multiple |
AMENITIES
SITE AMENITIES
- Courtyard
UNIT MIX INFORMATION
| DESCRIPTION | NO. UNITS | AVG. RENT/MO | SF |
|---|---|---|---|
| 2+1 | 12 | - | 726 |
1 1
Walk Score®
Walker's Paradise (95)
Bike Score®
Very Bikeable (71)
1 of 21
VIDEOS
MATTERPORT 3D EXTERIOR
MATTERPORT 3D TOUR
PHOTOS
STREET VIEW
STREET
MAP
1 of 1
Presented by
Carmen Apartments | 3925-3935 7th Ave
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.
