Share This Listing

Message

960 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 brokers for more information about this property

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.

Data Room Click Here to Access

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
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

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
  • Listing ID: 41550767

  • Date on Market: 8/4/2026

  • Last Updated:

  • Address: 849-855 Emerald St, San Diego, CA 92109

Your message has been sent.
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") }}