Log In/Sign Up
Your email has been sent.
Iowa Street Redevelopment 4355 Iowa St 6 Unit Apartment Building $2,475,000 ($412,500/Unit) 4.04% Cap Rate San Diego, CA 92104



INVESTMENT HIGHLIGHTS
- Ripe for Redevelopment !!
- Priced to SELL !!
EXECUTIVE SUMMARY
* * * please do not disturb residents * * *
3% buyer commission paid upon close of escrow. Seller desires to cash out - no carry back
Nice flat land for maximum unit yield in Tier 3 Complete Communities overlay zone Floor Area Ratio 6.5 . . Six total, privately owned parcels on this residential "short block" including the subject. Net usable/"build-able" floor space: 198,000 sq. ft. - -233 units @ 850 sf each, 2br/2ba . . Current rent rates in zip code 92104 for a larger 2 br/2 ba are $2800/mo., $300 more than zip code 92102, reflecting higher demand and preferred location
With vacation of Boundary Street (60' ROW) and the east-west 10' wide alley connecting to Iowa Street, the assembled block accrues 1.15 acres* of redevelopment potential in this RM-3-9 base zone. 60' height limit outright, likely a 7th level approved through a planned development variance, yielding additional units
CALIFORNIA DEPARTMENT of TRANSPORTATION has NO ownership in Boundary Street, a rare exception. Cal Trans ownership stops at their chain link fence shown in photos and video
OVERHEAD HIGH VOLTAGE ELECTRIC LINES and two high pressure gas lines (existing) . . .Approximately 425 lineal feet of high tension power lines (69kv, 12kv) require concrete encased under - grounding within the existing utility corridor (25' from the Cal Trans fence on Boundary St., one each 16" and 6" gas line exist) . . .a single 60' steel tower pole requires removal . . . two poles at North/South ends of the project remain . . . .
POTENTIAL . . . .
Assembled residential zoned block = 1.15 acres (50,094 sf) LESS the non build-able 25' x 475' utility easement corridor (11,875 sf) yields 38,219 sf X 6.5 FAR = 248,423 gross usable sf (call it 248,000). Applying 20 % for common area/ circulation/ core functions nets 198,400 sf "build-able" (80% of 248,000). .using a simplistic program of 100% 2br/2ba prototype, each 850 sq.ft., yield potential is 233 units. Putting a cost of $20 MM to acquire the other 5 lots, the per unit land cost is under $100K/unit.
Likely the other lots can be purchased 20%- 30% less in the inevitable times of economic disruption
PARKING as COMPETITIVE ADVANTAGE . . . .
Iowa Street has 80' right of way, allowing 90 degree head-in parking. With 8' wide stalls the 415' length would accommodate at least 39 spaces, including two disabled and two, 22' wide, double ingress-egress aprons (one for subterranean parking, one for grade level parking). A single level subterranean parking structure utilizing 60% of the site area (allowing for the triangular geometry and utility easement) will produce 71 spaces, including two disabled. Total of 110 spaces . desire more parking ? utilizing 75% of the parcel at grade level for parking will contribute approximately 86 stalls = 196 total spaces.
VALUE ADD . . .
The subject is comprised of (2) large 1br/1ba units approximately 745sf; (4) 1br/1ba units approximately 575 sf totaling 3,788 sf with (8) on-site parking spaces, a generous ratio at 2.1/1000 sf . . . on street parking often presents space as over-flow . . . capability of expanding two units . . .pro-forma rents are $1895 each for 4 units, $2095 for the larger 2 units.. . . .coin laundry on site . . . optimize rents with assertive management
OPPORTUNITY KNOCKS . . 1.15 acres, TIER 3 COMPLETE COMMUNITIES FAR 6.5 . . .
it's been 51 years since this largest parcel on the short block of 4300 Iowa St.was last available in 1974 . . . bank this now, pick up other parcels during inevitable economic disruptions and dislocations . . . access does NOT exist to the Union 76/Circle K from Boundary St. . . . what will this 1.15 acre assembled parcel West of 805, just 6 miles to downtown be worth in 15 or twenty SHORT years from today ?
*subject to survey
utility record documents and Cal Trans survey are available
3% buyer commission paid upon close of escrow. Seller desires to cash out - no carry back
Nice flat land for maximum unit yield in Tier 3 Complete Communities overlay zone Floor Area Ratio 6.5 . . Six total, privately owned parcels on this residential "short block" including the subject. Net usable/"build-able" floor space: 198,000 sq. ft. - -233 units @ 850 sf each, 2br/2ba . . Current rent rates in zip code 92104 for a larger 2 br/2 ba are $2800/mo., $300 more than zip code 92102, reflecting higher demand and preferred location
With vacation of Boundary Street (60' ROW) and the east-west 10' wide alley connecting to Iowa Street, the assembled block accrues 1.15 acres* of redevelopment potential in this RM-3-9 base zone. 60' height limit outright, likely a 7th level approved through a planned development variance, yielding additional units
CALIFORNIA DEPARTMENT of TRANSPORTATION has NO ownership in Boundary Street, a rare exception. Cal Trans ownership stops at their chain link fence shown in photos and video
OVERHEAD HIGH VOLTAGE ELECTRIC LINES and two high pressure gas lines (existing) . . .Approximately 425 lineal feet of high tension power lines (69kv, 12kv) require concrete encased under - grounding within the existing utility corridor (25' from the Cal Trans fence on Boundary St., one each 16" and 6" gas line exist) . . .a single 60' steel tower pole requires removal . . . two poles at North/South ends of the project remain . . . .
POTENTIAL . . . .
Assembled residential zoned block = 1.15 acres (50,094 sf) LESS the non build-able 25' x 475' utility easement corridor (11,875 sf) yields 38,219 sf X 6.5 FAR = 248,423 gross usable sf (call it 248,000). Applying 20 % for common area/ circulation/ core functions nets 198,400 sf "build-able" (80% of 248,000). .using a simplistic program of 100% 2br/2ba prototype, each 850 sq.ft., yield potential is 233 units. Putting a cost of $20 MM to acquire the other 5 lots, the per unit land cost is under $100K/unit.
Likely the other lots can be purchased 20%- 30% less in the inevitable times of economic disruption
PARKING as COMPETITIVE ADVANTAGE . . . .
Iowa Street has 80' right of way, allowing 90 degree head-in parking. With 8' wide stalls the 415' length would accommodate at least 39 spaces, including two disabled and two, 22' wide, double ingress-egress aprons (one for subterranean parking, one for grade level parking). A single level subterranean parking structure utilizing 60% of the site area (allowing for the triangular geometry and utility easement) will produce 71 spaces, including two disabled. Total of 110 spaces . desire more parking ? utilizing 75% of the parcel at grade level for parking will contribute approximately 86 stalls = 196 total spaces.
VALUE ADD . . .
The subject is comprised of (2) large 1br/1ba units approximately 745sf; (4) 1br/1ba units approximately 575 sf totaling 3,788 sf with (8) on-site parking spaces, a generous ratio at 2.1/1000 sf . . . on street parking often presents space as over-flow . . . capability of expanding two units . . .pro-forma rents are $1895 each for 4 units, $2095 for the larger 2 units.. . . .coin laundry on site . . . optimize rents with assertive management
OPPORTUNITY KNOCKS . . 1.15 acres, TIER 3 COMPLETE COMMUNITIES FAR 6.5 . . .
it's been 51 years since this largest parcel on the short block of 4300 Iowa St.was last available in 1974 . . . bank this now, pick up other parcels during inevitable economic disruptions and dislocations . . . access does NOT exist to the Union 76/Circle K from Boundary St. . . . what will this 1.15 acre assembled parcel West of 805, just 6 miles to downtown be worth in 15 or twenty SHORT years from today ?
*subject to survey
utility record documents and Cal Trans survey are available
FINANCIAL SUMMARY (PRO FORMA - 2025) |
ANNUAL | ANNUAL PER SF |
|---|---|---|
| Gross Rental Income |
$141,000
|
$37.22
|
| Other Income |
$85
|
$0.02
|
| Vacancy Loss |
$4,500
|
$1.19
|
| Effective Gross Income |
$136,585
|
$36.06
|
| Taxes |
$27,000
|
$7.13
|
| Operating Expenses |
$9,500
|
$2.51
|
| Total Expenses |
$36,500
|
$9.64
|
| Net Operating Income |
$100,085
|
$26.42
|
FINANCIAL SUMMARY (PRO FORMA - 2025)
| Gross Rental Income | |
|---|---|
| Annual | $141,000 |
| Annual Per SF | $37.22 |
| Other Income | |
|---|---|
| Annual | $85 |
| Annual Per SF | $0.02 |
| Vacancy Loss | |
|---|---|
| Annual | $4,500 |
| Annual Per SF | $1.19 |
| Effective Gross Income | |
|---|---|
| Annual | $136,585 |
| Annual Per SF | $36.06 |
| Taxes | |
|---|---|
| Annual | $27,000 |
| Annual Per SF | $7.13 |
| Operating Expenses | |
|---|---|
| Annual | $9,500 |
| Annual Per SF | $2.51 |
| Total Expenses | |
|---|---|
| Annual | $36,500 |
| Annual Per SF | $9.64 |
| Net Operating Income | |
|---|---|
| Annual | $100,085 |
| Annual Per SF | $26.42 |
PROPERTY FACTS
| Price | $2,475,000 | Apartment Style | Garden |
| Price Per Unit | $412,500 | Building Class | C |
| Sale Type | Investment | Lot Size | 0.16 AC |
| Cap Rate | 4.04% | Building Size | 3,788 SF |
| Sale Condition | Redevelopment Project | Average Occupancy | 100% |
| No. Units | 6 | No. Stories | 2 |
| Property Type | Multifamily | Year Built/Renovated | 1970/2015 |
| Property Subtype | Apartment | Parking Ratio | 2.11/1,000 SF |
| Zoning | RM-3-9 - Floor Area Ratio 6.5 Allowing 20% to circulation/core/common, 11,875 for utility easement yields 198,000+ SF. Using 2br/2ba prototype@ 850sf=233units | ||
| Price | $2,475,000 |
| Price Per Unit | $412,500 |
| Sale Type | Investment |
| Cap Rate | 4.04% |
| Sale Condition | Redevelopment Project |
| No. Units | 6 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Garden |
| Building Class | C |
| Lot Size | 0.16 AC |
| Building Size | 3,788 SF |
| Average Occupancy | 100% |
| No. Stories | 2 |
| Year Built/Renovated | 1970/2015 |
| Parking Ratio | 2.11/1,000 SF |
| Zoning | RM-3-9 - Floor Area Ratio 6.5 Allowing 20% to circulation/core/common, 11,875 for utility easement yields 198,000+ SF. Using 2br/2ba prototype@ 850sf=233units |
AMENITIES
SITE AMENITIES
- Laundry Facilities
- Gated
UNIT MIX INFORMATION
| DESCRIPTION | NO. UNITS | AVG. RENT/MO | SF |
|---|---|---|---|
| 1+1 | 6 | - | 745 |
Walk Score®
Walker's Paradise (92)
PROPERTY TAXES
| Parcel Number | 446-182-01 | Total Assessment | $154,499 |
| Land Assessment | $44,092 | Annual Taxes | $27,000 ($7.13/SF) |
| Improvements Assessment | $110,407 | Tax Year | 2025 Payable 2025 |
PROPERTY TAXES
Parcel Number
446-182-01
Land Assessment
$44,092
Improvements Assessment
$110,407
Total Assessment
$154,499
Annual Taxes
$27,000 ($7.13/SF)
Tax Year
2025 Payable 2025
1 of 31
VIDEOS
MATTERPORT 3D EXTERIOR
MATTERPORT 3D TOUR
PHOTOS
STREET VIEW
STREET
MAP
Presented by
Martin E Chevalier
Iowa Street Redevelopment | 4355 Iowa 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.

