Discover this brand-new, 2025-built, distinctive 4-unit multifamily property - purpose-built for substantial rental income and long-term investment potential in a prime Vista location. Projected annual gross income is $204,000, with two 4-bedroom + bonus room / 3-bath homes at $5,000/month and two 2-bedroom + bonus room / 2-bath ADUs at $3,500/month rents. Set across two modern, three-story buildings, this unique layout features two attached townhome-style homes (2,103 sq. ft.), each with an additional permitted 16x14 bonus room—ideal as an office, family room, or game room. See Supplement
Total Floor Area:
9,003 sq. ft.836 m2
Lot Size:
E).25TO.5A
Lot Size:
9,148 sq. ft.850 m2
Number of Buildings:
2
Number of Units:
4
Year Built:
2025
Stories:
2 Story
Total Stories:
2
Market Area:
North County
County:
San Diego
Neighborhood Code:
Vista
Name of Complex/Subdivision:
N/A
Home Owner Fees Include:
N/K
Mello Roos Fee:
0.0
Monthly Total Fees:
0.0
Other Fees:
0.0
Tenant pays:
Sewer, Water, Other/Remarks
Projected net operating income:
149180
Other income:
0
Projected other income:
0.0
Annual expense actual:
0
Projected annual expense:
0
Cap Rate.:
0.0
Projected Cap Rate.:
4.66
Gross Rent Multiplier:
0.0
Projected Gross Rent Multiplier:
14.71
Gross scheduled income:
0
Projected gross scheduled income:
17000
Finished Area for Unit 1:
2,103 sq. ft.195 m2
Bedrooms for Unit 1:
4
Number of bathrooms for Unit 1:
3
Full Bathrooms for Unit 1:
3
Half Bathrooms for Unit 1:
0
Deposit for Unit 1:
0.0
Total Rent for Unit 1:
0.0
Projected Rent for Unit 1:
5000.0
Total Garage Spaces for Unit 1:
1
Garage for Unit 1:
Attached
Parking for Unit 1:
Tandem, Uncovered
Unit 1 Exclusive Use Yard:
Yes
Laundry Hook Ups for Unit 1:
Yes
Finished Area for Unit 2:
2,103 sq. ft.195 m2
Bedrooms for Unit 2:
4
Number of bathrooms for Unit 2:
3
Full Bathrooms for Unit 2:
3
Half Bathrooms for Unit 2:
0
Deposit for Unit 2:
0.0
Total Rent for Unit 2:
0.0
Projected Rent for Unit 2:
5000.0
Total Garage Spaces for Unit 2:
1
Garage for Unit 2:
Attached
Parking for Unit 2:
Tandem, Uncovered
Unit 2 Exclusive Use Yard:
Yes
Laundry Hook Ups for Unit 2:
Yes
Finished Area for Unit 3:
842 sq. ft.78.2 m2
Bedrooms for Unit 3:
2
Number of bathrooms for Unit 3:
2
Full Bathrooms for Unit 3:
2
Half Bathrooms for Unit 3:
0
Deposit for Unit 3:
0.0
Total Rent for Unit 3:
0.0
Projected Rent for Unit 3:
3500.0
Total Garage Spaces for Unit 3:
0
Garage for Unit 3:
N/K
Parking for Unit 3:
Tandem, Uncovered
Unit 3 Exclusive Use Yard:
Yes
Laundry Hook Ups for Unit 3:
Yes
Finished Area for Unit 4:
842 sq. ft.78.2 m2
Bedrooms for Unit 4:
2
Number of bathrooms for Unit 4:
2
Full Bathrooms for Unit 4:
2
Half Bathrooms for Unit 4:
0
Deposit for Unit 4:
0.0
Total Rent for Unit 4:
0.0
Projected Rent for Unit 4:
3500.0
Total Garage Spaces for Unit 4:
0
Garage for Unit 4:
N/K
Parking for Unit 4:
Tandem, Uncovered
Unit 4 Exclusive Use Yard:
Yes
Laundry Hook Ups for Unit 4:
Yes
Each primary home also includes a private one-car garage. The two single-level ADUs (842 sq. ft.) include permitted finished bonus rooms (216 sq. ft.), not included in the square footage - perfect for a gym, office, or storage. Each of the four homes offers upscale amenities, including gourmet kitchens with European-style cabinetry, quartz countertops, stainless steel appliances, 7” luxury vinyl plank flooring, dual-pane windows, 10 ft. ceilings, LED lighting throughout, A/C, in-unit washers and dryers, and more. Private outdoor living is a highlight - every home includes a patio and two balconies (facing northwest) for maximum relaxation and appeal. Additional features include solar panels and electric vehicle (EV) chargers, enhancing sustainability and modern convenience. With brand-new construction, premium finishes, and strong income-generating potential across all units, this is a rare investment opportunity in San Diego’s competitive market. Don’t miss your chance to own this exceptional, turnkey multifamily asset.
Rancho Vista Road
Exterior Features:
Wood/Stucco
View:
City, Evening Lights, Valley/Canyon
Cooling:
Central Forced Air
Heating:
Forced Air Unit
Heating fuel:
Electric
Irrigation:
N/K
Number of Units with Cooling:
4
Number of Units with Dishwashers:
4
Number of Units with Dryers:
4
Number of Units with Fireplaces:
0
Number of Furnished Units:
0
Number of Units with Garages:
2
Number of Units with Patios:
4
Number of Units with Range/Oven:
4
Number of Units with Refrigerators:
4
Number of Units with Washers:
4
Pool:
N/K
Pool Heat:
None Known
Roof:
Composition
Sewer Septic:
Sewer Connected
Water district:
VISTA IRRIGATION DISTRICT
Water Heater Type:
Electric
Water supply:
Meter on Property
Security:
N/K
Fencing:
N/K
Topography:
Canyon/Valley
Short Sale:
No
Listing Type:
Exclusive Right (R)
Age Restrictions:
N/K
Sales Restrictions:
N/K
Terms:
Cal Vet, Cash, Conventional, Exchange, Other/Remarks
Pets:
Yes
Parcel Number:
179-093-2900
Listed by Keller Williams Realty
Data was last updated May 1, 2025 at 11:10 AM (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,