Log In/Sign Up
Your email has been sent.
Investment Highlights
- One unit delivered vacant at close. Unit 855-1/2A (1BR/1BA) allows immediate renovation and lease-up at market rent.
- One and a half blocks to the sand, near Crystal Pier, Garnet Avenue dining, retail, and the Mission Beach boardwalk.
- Capital improvements completed from 2021-2026, with substantial renovations completed in 2018.
- In-place rents are roughly 38% below market, supporting upside from a 3.87% in-place cap to a 5.90% pro forma cap.
- Two upper-floor ocean-view units are rented near non-view rates, creating embedded rental upside on future turnover
- Two garages may offer future ADU conversion potential, subject to feasibility studies and city approval.
Executive Summary
849-855 Emerald Street is a seven-unit multifamily property one and a half blocks from the sand in Pacific Beach, San Diego. The building sits on a 6,250 SF lot west of I-5 and comprises four two-bedroom flats and three one-bedroom flats across 4,930 rentable SF. It was substantially renovated in 2018 and has been maintained since through a documented capital program running from 2021 through February 2026. Parking includes two garages and six surface stalls. Zoning is RM-1-1 (R3).
The offering is priced at $4,875,000, or $696,429 per unit. In-place rents sit roughly 38% below stabilized market, which is the entire thesis: a buyer acquires a 3.87% going-in yield on $188,806 of in-place NOI with a defined route to a 5.90% pro forma yield on $287,413 of stabilized NOI, captured on natural turnover with targeted unit refresh rather than a full repositioning. Two of the four two-bedroom units retain original kitchens. Units 851 and 853 carry ocean views from the upper floor and are currently rented near parity with the non-view units.
Unit 855-1/2 A will be delivered vacant at close, giving a buyer immediate access to the highest-return renovation in the building and a direct path from $2,895 in place to the $3,475 market one-bedroom rate. An assumable loan of approximately $1.2M at 3.6% may be available to a qualifying buyer, roughly 290 basis points inside the current market for new debt. Longer term, the two garages present a potential conversion to accessory dwelling units, subject to feasibility and city approval. This is a generational beach-block holding on a stretch where coastal-zone limits structurally cap new supply and owners rarely sell.
Pro forma reflects stabilized market rents and is subject to verification. Square footages are estimates pending measurement and permit verification. Loan assumption is subject to lender confirmation and approval and does not constitute a financing commitment. Buyer to independently verify all figures.
The offering is priced at $4,875,000, or $696,429 per unit. In-place rents sit roughly 38% below stabilized market, which is the entire thesis: a buyer acquires a 3.87% going-in yield on $188,806 of in-place NOI with a defined route to a 5.90% pro forma yield on $287,413 of stabilized NOI, captured on natural turnover with targeted unit refresh rather than a full repositioning. Two of the four two-bedroom units retain original kitchens. Units 851 and 853 carry ocean views from the upper floor and are currently rented near parity with the non-view units.
Unit 855-1/2 A will be delivered vacant at close, giving a buyer immediate access to the highest-return renovation in the building and a direct path from $2,895 in place to the $3,475 market one-bedroom rate. An assumable loan of approximately $1.2M at 3.6% may be available to a qualifying buyer, roughly 290 basis points inside the current market for new debt. Longer term, the two garages present a potential conversion to accessory dwelling units, subject to feasibility and city approval. This is a generational beach-block holding on a stretch where coastal-zone limits structurally cap new supply and owners rarely sell.
Pro forma reflects stabilized market rents and is subject to verification. Square footages are estimates pending measurement and permit verification. Loan assumption is subject to lender confirmation and approval and does not constitute a financing commitment. Buyer to independently verify all figures.
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 | $4,875,000 | Building Class | C |
| Price Per Unit | $696,429 | Lot Size | 0.14 AC |
| Sale Type | Investment | Building Size | 4,930 SF |
| Sale Condition | 1031 Exchange | Average Occupancy | 100% |
| No. Units | 7 | No. Stories | 2 |
| Property Type | Multifamily | Year Built/Renovated | 2000/2018 |
| Property Subtype | Apartment | Parking Ratio | 1.62/1,000 SF |
| Apartment Style | Low-Rise | ||
| Zoning | R3 - RM-1-1 Residential Multi-Family | ||
| Price | $4,875,000 |
| Price Per Unit | $696,429 |
| Sale Type | Investment |
| Sale Condition | 1031 Exchange |
| No. Units | 7 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Low-Rise |
| Building Class | C |
| Lot Size | 0.14 AC |
| Building Size | 4,930 SF |
| Average Occupancy | 100% |
| No. Stories | 2 |
| Year Built/Renovated | 2000/2018 |
| Parking Ratio | 1.62/1,000 SF |
| Zoning | R3 - RM-1-1 Residential Multi-Family |
Amenities
Unit Amenities
- Air Conditioning
Site Amenities
- Courtyard
- Fenced Lot
- Laundry Facilities
- Grill
- Trash Pickup - Curbside
- Walking/Biking Trails
- Public Transportation
- Green Community
- Walk-Up
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 1+1 | 3 | - | 600 |
| 2+1 | 4 | - | 730 - 800 |
Moderately walkable
60/100
Moderately drivable
70/100
Limited public transit
30/100
Moderately bikeable
60/100
Property Taxes
| Parcel Number | 415-592-05 | Total Assessment | $3,855,888 (2026) |
| Land Assessment | $3,287,287 (2026) | Annual Taxes | ($1) ($0.00/SF) |
| Improvements Assessment | $568,601 (2026) | Tax Year | 2025 |
Property Taxes
Parcel Number
415-592-05
Land Assessment
$3,287,287 (2026)
Improvements Assessment
$568,601 (2026)
Total Assessment
$3,855,888 (2026)
Annual Taxes
($1) ($0.00/SF)
Tax Year
2025
1 of 11
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map




