Log In/Sign Up
Your email has been sent.
Sun Villa Apartment 4580 33rd St 8 Unit Apartment Building $2,595,000 ($324,375/Unit) 5.36% Cap Rate San Diego, CA 92116



INVESTMENT HIGHLIGHTS
- 5/8 Units Professionally Upgraded
- Desirable mix of (6) 2 bedroom units and (2) 1 bedroom Units
- Professionally managed and maintained
- Compliant SB721 Elevated Elements Inspection Report
- Strong in place GSI with room for growth
- Less than a 5 minute walk to coffee, restaurants, and everything Adams Ave has to offer creating a strong tenant profile
EXECUTIVE SUMMARY
For buyers focused on stable in-place returns, the property’s current cap rate supports pricing in income and in recent comparable sales on a price-per-unit basis. Within the 92116 submarket, the asset distinguishes itself through an exceptionally strong and rare unit mix: six 2-bedroom / 1-bath units and two 1-bedroom / 1-bath units—an uncommon configuration for an 8-unit property in this area. Five of the eight units have been professionally upgraded, SB 721 inspections are complete, and the property has been professionally managed and maintained to support strong rents and a high-quality tenant profile. Recent capital improvements include replacement of the front concrete parking lot as well as updates to sub-panels and breakers.
Two bedroom units consistently outperform in tenant demand, retention, and rent stability, reducing turnover risk while supporting higher effective rents. As a result, the income profile is both durable and defensible. When evaluated alongside competing offerings, buyers should naturally gravitate toward this properties combination of in-place cap rate performance and functional layouts, as these factors remain primary decision drivers for acquisitions in this submarket.
Two bedroom units consistently outperform in tenant demand, retention, and rent stability, reducing turnover risk while supporting higher effective rents. As a result, the income profile is both durable and defensible. When evaluated alongside competing offerings, buyers should naturally gravitate toward this properties combination of in-place cap rate performance and functional layouts, as these factors remain primary decision drivers for acquisitions in this submarket.
FINANCIAL SUMMARY (ACTUAL - 2025) Click Here to Access |
ANNUAL | ANNUAL PER SF |
|---|---|---|
| Gross Rental Income |
$99,999
|
$9.99
|
| Other Income |
-
|
-
|
| Vacancy Loss |
-
|
-
|
| Effective Gross Income |
$99,999
|
$9.99
|
| Net Operating Income |
-
|
-
|
FINANCIAL SUMMARY (ACTUAL - 2025) Click Here to Access
| Gross Rental Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Other Income | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Effective Gross Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Net Operating Income | |
|---|---|
| Annual | - |
| Annual Per SF | - |
PROPERTY FACTS
| Price | $2,595,000 | Apartment Style | Low-Rise |
| Price Per Unit | $324,375 | Building Class | C |
| Sale Type | Investment | Lot Size | 0.14 AC |
| Cap Rate | 5.36% | Building Size | 5,414 SF |
| Gross Rent Multiplier | 12.19 | Average Occupancy | 95% |
| No. Units | 8 | No. Stories | 2 |
| Property Type | Multifamily | Year Built/Renovated | 1960/2025 |
| Property Subtype | Apartment | Parking Ratio | 1.66/1,000 SF |
| Zoning | MR15B, San Diego | ||
| Price | $2,595,000 |
| Price Per Unit | $324,375 |
| Sale Type | Investment |
| Cap Rate | 5.36% |
| Gross Rent Multiplier | 12.19 |
| No. Units | 8 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Low-Rise |
| Building Class | C |
| Lot Size | 0.14 AC |
| Building Size | 5,414 SF |
| Average Occupancy | 95% |
| No. Stories | 2 |
| Year Built/Renovated | 1960/2025 |
| Parking Ratio | 1.66/1,000 SF |
| Zoning | MR15B, San Diego |
AMENITIES
SITE AMENITIES
- Laundry Facilities
UNIT MIX INFORMATION
| DESCRIPTION | NO. UNITS | AVG. RENT/MO | SF |
|---|---|---|---|
| 1+1 | 2 | - | 600 |
| 2+1 | 6 | - | 800 |
Walk Score®
Walker's Paradise (92)
Bike Score®
Very Bikeable (71)
PROPERTY TAXES
| Parcel Number | 447-512-30 | Improvements Assessment | $319,342 |
| Land Assessment | $151,676 | Total Assessment | $471,018 |
PROPERTY TAXES
Parcel Number
447-512-30
Land Assessment
$151,676
Improvements Assessment
$319,342
Total Assessment
$471,018
1 of 15
VIDEOS
MATTERPORT 3D EXTERIOR
MATTERPORT 3D TOUR
PHOTOS
STREET VIEW
STREET
MAP
Presented by
Sun Villa Apartment | 4580 33rd 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.

