See attached Marketing Package. As of May 1st, 50% Leased. Leasing 2-3 units per week. The only "Garden Style" Brand New, 2024, Low Density Units Available in San Diego County. Large Floorplans of 10-2Bedroom/2Bath, 2-3Bedroom/2Bath, and 5-3Bedroom/2.5Bath Townhouse Units. 993 to 1,343 sq.ft. each. Revenue Producing Solar System. All Units Feature Patio Yards or Large Balconies. Stainless Steel Oven/Range, Refrigerators, Dishwashers, Microwaves and Washer/Dryers. A/C Forced Air, Quartz Counters, Community Courtyard, Rec Area, Outdoor Kitchen, Grill, Firepit and Bike Rack. Must See! Call for Private Tour. Best GRM & CAP Rate of Any Brand New Project in San Diego County!!
Rental Amount:
62860
Price Per Unit:
482059.0
County:
San Diego
Market Area:
East County
Number of Buildings:
2
Number of Units:
17
Stories:
2 Story
Num Stories:
2
Unit Type:
Apartment, Other/Remarks
Year Built:
2024
Cap Rate.:
5.42
Gross Multiplier:
12.11
Cash flow:
444415.0
Cash on cash:
5.42
Gross operating income:
731690
Gross scheduled income:
676860.0
Other income:
34560
Insurance F&L expense:
7057
Management expense:
26432
Taxes expense:
108511
Operating expense:
216398
Total expenses:
216398.0
Projected Cap Rate.:
5.42
Projected Gross Multiplier:
12.11
Projected cash flow:
444415.0
Projected gross operating income:
660813
Projected gross scheduled income:
12.11
Projected net Income:
444415
Projected other income:
34560
Projected insurance F&L expense:
7057
Projected management expense:
26432
Projected manager expense:
9134
Projected taxes expense:
108511
Projected total expenses:
216398.0
Gross equity:
4195000
Motive / Want:
Sell
Financial Information Source:
Other/Remarks
Existing Financing:
Conventional, Other/Remarks
94 to Broadway, to New Jersey, to Church Street.
Short Sale:
No
Listing Type:
Exclusive Right (R)
Complex Features:
Other/Remarks
Exterior Finish:
Cable Available, Fully Landscaped, Part Fenced, Solar Leased, Wood Fence, Remarks
Special:
City Transfer Tax, Other/Remarks, Service Contracts, Sellers Are RE Licensees
Parking:
Other/Remarks, Spaces
Total Parking Spaces:
27
Cooling:
Central Forced Air Elec, Other
Heating:
Central Forced Air Elec, Other/Remarks
Laundry:
Owned
Construction Material:
Other/Remarks, Stucco
Roof:
Composition, Other/Remarks
Floor finish:
Other/Remarks
Terms:
Cash, Cash to New Loan, Other/Remarks, Submit
Number of Units with Dishwashers:
17
Number of Units with Disposals:
17
Number of Units with Range/Oven:
17
Number of Units with Refrigerators:
17
Zoning:
R-3
Parcel Number:
480-161-02-00
Number of Units in Unit 1:
2
Total Rent for Unit 1:
3500.0
Bedrooms for Unit 1:
2
Bathroom 1:
2.0
Number of Units in Unit 2:
3
Total Rent for Unit 2:
8985.0
Bedrooms for Unit 2:
2
Bathroom 2:
2.0
Number of Units in Unit 3:
5
Total Rent for Unit 3:
14975.0
Bedrooms for Unit 3:
2
Bathroom 3:
2.0
Number of Units in Unit 4:
2
Total Rent for Unit 4:
7190.0
Bedrooms for Unit 4:
3
Bathroom 4:
2.0
Number of Units in Unit 5:
5
Total Rent for Unit 5:
17975.0
Bedrooms for Unit 5:
3
Bathroom 5:
2.5
Listed by Siemienowski & Associates
Data was last updated May 12, 2024 at 07:10 PM (UTC)
Please find direct links to your favorite San Diego Luxury Communities below. These include Coronado Cays, Coronado Shores, Coronado Village and all other San Diego Luxury Real Estate communities,