Log In/Sign Up
Your email has been sent.
"The Carl" Newer Construction Near USD 5548 Riley St 8 Unit Apartment Building $4,665,000 ($583,125/Unit) 5% Cap Rate San Diego, CA 92110
Investment Highlights
- New Construction (2020) - Exempt from AB-1482
- Excellent Unit Mix – 3 Bedroom & 2 Bedroom Units
- Near Mission Bay, SeaWorld and Beaches
- Adjacent to the University of San Diego
- In-Unit Washer/Dryer
- Walking Distance to Trolley, Shops & University (WalkScore of 81)
Executive Summary
**8-Units , New Construction (2020), Adjacent to the University of San Diego** • In-Place 5% Cap Rate (13.41 GRM) • Exempt from AB-1482 (Rent Control) • Rare West Mission Valley /Fashion Valley Offering • Near Mission Bay, SeaWorld and Beaches • In-Unit Washer/Dryer • Contemporary Design and Finishes • Outdoor Rooftop Deck w/ Views • Secured Entry & Smart Home Technology • Excellent Unit Mix: 3Bedroom & 2Bedroom Units • High Demand Rental Market • Easy Access to Local Services and Major Freeways • Walking Distance to Trolley, Shops & University (WalkScore of 81)
Financial Summary (Actual - 2025) |
Annual | Annual Per SF |
|---|---|---|
| Gross Rental Income |
$347,940
|
$50.24
|
| Other Income |
-
|
-
|
| Vacancy Loss |
$10,438
|
$1.51
|
| Effective Gross Income |
$337,502
|
$48.73
|
| Taxes |
-
|
-
|
| Operating Expenses |
-
|
-
|
| Total Expenses |
$104,146
|
$15.04
|
| Net Operating Income |
$233,356
|
$33.69
|
Financial Summary (Actual - 2025)
| Gross Rental Income | |
|---|---|
| Annual | $347,940 |
| Annual Per SF | $50.24 |
| Other Income | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss | |
|---|---|
| Annual | $10,438 |
| Annual Per SF | $1.51 |
| Effective Gross Income | |
|---|---|
| Annual | $337,502 |
| Annual Per SF | $48.73 |
| Taxes | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Operating Expenses | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Total Expenses | |
|---|---|
| Annual | $104,146 |
| Annual Per SF | $15.04 |
| Net Operating Income | |
|---|---|
| Annual | $233,356 |
| Annual Per SF | $33.69 |
Property Facts
Amenities
Unit Amenities
- Dishwasher
- Microwave
- Washer/Dryer
- Refrigerator
- Oven
- Stainless Steel Appliances
- Deck
Site Amenities
- Furnished Units Available
- Community-Wide WiFi
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 2+1 | 3 | $3,132 | 703 |
| 3+2 | 5 | $3,632 | 1,032 - 1,230 |
1 1
Walk Score®
Very Walkable (74)
Bike Score®
Very Bikeable (76)
Property Taxes
| Parcel Number | 436-552-22 | Improvements Assessment | $1,225,943 |
| Land Assessment | $557,756 | Total Assessment | $1,783,699 |
Property Taxes
Parcel Number
436-552-22
Land Assessment
$557,756
Improvements Assessment
$1,225,943
Total Assessment
$1,783,699
1 of 16
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
"The Carl" Newer Construction Near USD | 5548 Riley 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.
Your message has been sent!
Activate your LoopNet account now to track properties, get real-time alerts, save time on future inquiries, and more.