1532 Hornblend St 8 Unit Apartment Building $5,546,258 CAD ($693,282 CAD/Unit) 3.59% Cap Rate San Diego, CA 92109




INVESTMENT HIGHLIGHTS
- Four Single Garages with Potential for ADU Conversion
- 51% Rental Upside Through Remodeling and ADU Additions
- Exceptional Walk Score of 96
- Diverse Unit Mix of 1 bed and 2 bed Apartments
- Four Units Have Been Remodeled
- Minutes from the Beach, Mission Bay, and Garnet Ave Business District
EXECUTIVE SUMMARY
MD Real Estate Inc is proud to present the Hornblend Apartment Homes, an 8 unit rental community centrally located in Pacific Beach, CA. Situated on a 6,240-square-foot lot, the property features four spacious 1-bedroom/1-bath units, two 2-bedroom/1-bath units, and one 2-bedroom/2-bath unit. Residents enjoy a peaceful, well-kept courtyard, four on-site tandem parking spaces, four single car garages, and a convenient on-site laundry facility with leased equipment. Four of the units have been extensively remodeled and are rented at top market rents while the other four units have long terms tenant and can benefit for remodeling and renting at higher market rents. Additionally, the four single car garages in the rear have ADU potential to further increase rental income.
With its prime location just minutes from the beach, vibrant dining, shopping, and outdoor recreation, The Hornblend Apartment Homes offer an attractive lifestyle for tenants seeking a balance of coastal living and urban convenience. The property has been well maintained over the years, yet a strategic value-add opportunity exists to modernize the interiors and further enhance rental income.
With its prime location just minutes from the beach, vibrant dining, shopping, and outdoor recreation, The Hornblend Apartment Homes offer an attractive lifestyle for tenants seeking a balance of coastal living and urban convenience. The property has been well maintained over the years, yet a strategic value-add opportunity exists to modernize the interiors and further enhance rental income.
FINANCIAL SUMMARY (ACTUAL - 2024) |
ANNUAL (CAD) | ANNUAL PER SF (CAD) |
---|---|---|
Gross Rental Income |
$313,700
![]() |
$56.69
![]() |
Other Income |
$14,411
![]() |
$2.60
![]() |
Vacancy Loss |
$9,411
![]() |
$1.70
![]() |
Effective Gross Income |
$318,700
![]() |
$57.59
![]() |
Taxes |
$68,192
![]() |
$12.32
![]() |
Operating Expenses |
$51,195
![]() |
$9.25
![]() |
Total Expenses |
$119,387
![]() |
$21.57
![]() |
Net Operating Income |
$199,313
![]() |
$36.02
![]() |
PROPERTY FACTS
Price | $5,546,258 CAD |
Price Per Unit | $693,282 CAD |
Sale Type | Investment |
Cap Rate | 3.59% |
Gross Rent Multiplier | 17.68 |
No. Units | 8 |
Property Type | Multifamily |
Property Subtype | Apartment |
Apartment Style | Low-Rise |
Building Class | C |
Lot Size | 0.14 AC |
Building Size | 5,534 SF |
Average Occupancy | 100% |
No. Stories | 2 |
Year Built | 1972 |
Parking Ratio | 1.45/1,000 SF |
Zoning | R3 |
AMENITIES
SITE AMENITIES
- Laundry Facilities
UNIT MIX INFORMATION
DESCRIPTION | NO. UNITS | AVG. RENT/MO | SF |
---|---|---|---|
1+1 | 5 | $2,781 CAD | 574 - 616 |
2+1 | 2 | $3,924 CAD | 871 |
2+2 | 1 | $4,443 CAD | 958 |
1 of 1
Walk Score®
Walker's Paradise (96)
PROPERTY TAXES
Parcel Number | 423-093-14 | Total Assessment | $4,969,574 CAD |
Land Assessment | $4,040,953 CAD | Annual Taxes | $68,192 CAD ($12.32 CAD/SF) |
Improvements Assessment | $928,621 CAD | Tax Year | 2024 |