Log In/Sign Up
Your email has been sent.
Hyatt Row 7128 E Hyatt St 6 Unit Apartment Building $3,600,000 ($600,000/Unit) 5.31% Cap Rate San Diego, CA 92111
INVESTMENT HIGHLIGHTS
- New 2025 Construction
- All Major Systems Upgraded
- Central Linda Vista Location
- AB 1482 Exempt
- Low Maintenance Efficient Operations
- Private Outdoor Living
EXECUTIVE SUMMARY
Whitewater Commercial Real Estate is pleased to present Hyatt Row — a newly constructed, fully stabilized six-unit townhome community located in the desirable Linda Vista neighborhood of central San Diego.
Completed in 2025, Hyatt Row offers investors a rare opportunity to acquire a contemporary multifamily asset featuring five brand-new, two-story 3 and 2-bedroom / 2-bath townhomes and one extensively renovated 3-bedroom / 2-bath single-family residence. The property sits on a quiet residential street just minutes from the University of San Diego (USD), with easy access to Mission Valley, Clairemont, Kearny Mesa, and all major freeways.
Each unit is thoughtfully designed with modern architecture, private outdoor space, and a full suite of high-end interior amenities including 10-foot ceilings, in-unit laundry, split-system HVAC, quartz waterfall countertops, and oversized dual-pane windows that flood the living areas with natural light. All six residences enjoy either a private fenced yard or balcony, appealing to today’s lifestyle-focused renter.
Completed in 2025, Hyatt Row offers investors a rare opportunity to acquire a contemporary multifamily asset featuring five brand-new, two-story 3 and 2-bedroom / 2-bath townhomes and one extensively renovated 3-bedroom / 2-bath single-family residence. The property sits on a quiet residential street just minutes from the University of San Diego (USD), with easy access to Mission Valley, Clairemont, Kearny Mesa, and all major freeways.
Each unit is thoughtfully designed with modern architecture, private outdoor space, and a full suite of high-end interior amenities including 10-foot ceilings, in-unit laundry, split-system HVAC, quartz waterfall countertops, and oversized dual-pane windows that flood the living areas with natural light. All six residences enjoy either a private fenced yard or balcony, appealing to today’s lifestyle-focused renter.
DATA ROOM Click Here to Access
- Offering Memorandum
FINANCIAL SUMMARY (ACTUAL - 2025) Click Here to Access |
ANNUAL | ANNUAL PER SF |
|---|---|---|
| Gross Rental Income |
$99,999
|
$9.99
|
| Other Income |
$99,999
|
$9.99
|
| Vacancy Loss |
$99,999
|
$9.99
|
| Effective Gross Income |
$99,999
|
$9.99
|
| Taxes |
$99,999
|
$9.99
|
| Operating Expenses |
$99,999
|
$9.99
|
| Total Expenses |
$99,999
|
$9.99
|
| Net Operating Income |
$99,999
|
$9.99
|
FINANCIAL SUMMARY (ACTUAL - 2025) Click Here to Access
| Gross Rental Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Other Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Vacancy Loss | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Effective Gross Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Taxes | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Operating Expenses | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Total Expenses | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Net Operating Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
PROPERTY FACTS
| Price | $3,600,000 | Apartment Style | Low-Rise |
| Price Per Unit | $600,000 | Building Class | B |
| Sale Type | Investment | Lot Size | 0.24 AC |
| Cap Rate | 5.31% | Building Size | 7,157 SF |
| Gross Rent Multiplier | 13.16 | Average Occupancy | 100% |
| No. Units | 6 | No. Stories | 2 |
| Property Type | Multifamily | Year Built | 2025 |
| Property Subtype | Apartment | ||
| Zoning | RM-1-1 - Provides multiple dwelling unit developments at varying densities. | ||
| Price | $3,600,000 |
| Price Per Unit | $600,000 |
| Sale Type | Investment |
| Cap Rate | 5.31% |
| Gross Rent Multiplier | 13.16 |
| No. Units | 6 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Low-Rise |
| Building Class | B |
| Lot Size | 0.24 AC |
| Building Size | 7,157 SF |
| Average Occupancy | 100% |
| No. Stories | 2 |
| Year Built | 2025 |
| Zoning | RM-1-1 - Provides multiple dwelling unit developments at varying densities. |
UNIT MIX INFORMATION
| DESCRIPTION | NO. UNITS | AVG. RENT/MO | SF |
|---|---|---|---|
| 3+2 | 3 | $4,232 | 1,189 - 1,840 |
| 2+2 | 3 | $3,365 | 969 - 985 |
1 1
Walk Score®
Very Walkable (70)
1 of 33
VIDEOS
MATTERPORT 3D EXTERIOR
MATTERPORT 3D TOUR
PHOTOS
STREET VIEW
STREET
MAP
1 of 1
Presented by
Hyatt Row | 7128 E Hyatt 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.