Share This Listing

Message

938 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

Iowa Street Redevelopment 4355 Iowa St 6 Unit Apartment Building $2,475,000 ($412,500/Unit) 4.04% Cap Rate San Diego, CA 92104

Save this listing!

Favorite this listing to get notified of price updates, new media and more

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

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
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)
What is a Walk Score®, Transit Score® & Bike Score®?
Walk Score® measures the walkability of any address.
Transit Score® measures access to public transit.
Bike Score® measures bikeability of a location.
What is a Walk Score®
, Transit Score® & Bike Score?
Walk Score® measures the walkability
of any address. Transit Score®
measures access to public transit. Bike Score®
measures bikeability of a location.®

PROPERTY TAXES

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
  • Listing ID: 38157687

  • Date on Market: 10/21/2025

  • Last Updated:

  • Address: 4355 Iowa St, San Diego, CA 92104

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") }}