Skip To Content

1170 Sumner Avenue

El Cajon, CA 92021
  • $6,500,000
  • STATUS: ACTIVE
  • ON SITE: 81 Days
  • ID#: 230017624
UPDATED: 39 min ago
$6,500,000
  • 3
    BEDS
  • N/A
    ACRES
  • 4
    BATHS
  • 0
    1/2 BATHS
Neighborhood:
Type:
Multi-Family
County:

School Ratings & Info

Description

PROPERTY HIGHLIGHTS Rare unit mix of (13) large 3-Bed/3-Bath units (1,170 SF), (1) detached Studio ADU Completely remodeled apartment homes and major exterior property improvements completed in 2019 Open concept living spaces feature high end finishes Dual master floor plan New windows, upgraded plumbing & electrical On-site parking with 17 carports spaces and 14 open spaces Modernized and drought resistant landscaping 1991 construction and newer roofs Outdoor spaces, ranging from patios and balconies to large yards Near public transportation, dining, shopping, and freeways 8, 67, 52, 125, 94 Quiet street south of the Bostonia neighborhood Residents enjoy a large common area with BBQs INVESTMENT HIGHLIGHTS 2.91% assumable loan fixed through 9/1/2026 In place 5.77% Cap Rate / 12.54 GRM and Proforma 6.03% Cap Rate / 12.09 GRM 6.78% cash-on-cash return and market 7.4% cash-on-cash return before principal paydown $421.26/SF, zero to little deferred maintenance for many years to come ECONOMIC HIGHLIGHTS Wealth preservation and a hedge against inflation Average occupancy rates in this sub-market are 97%-100%

Monthly Payment Calculator

San Diego MLS logo This information is deemed reliable but not guaranteed. You should rely on this information only to decide whether or not to further investigate a particular property. BEFORE MAKING ANY OTHER DECISION, YOU SHOULD PERSONALLY INVESTIGATE THE FACTS (e.g. square footage and lot size) with the assistance of an appropriate professional. You may use this information only to identify properties you may be interested in investigating further. All uses except for personal, non-commercial use in accordance with the foregoing purpose are prohibited. Redistribution or copying of this information, any photographs or video tours is strictly prohibited. This information is derived from the Internet Data Exchange (IDX) service provided by San Diego MLS. Displayed property listings may be held by a brokerage firm other than the broker and/or agent responsible for this display. The information and any photographs and video tours and the compilation from which they are derived is protected by copyright. Compilation © 2023 San Diego MLS, Inc. Licensed in the state of California.
www.gellens.com/homes/143223512
Print Image

1170 Sumner Avenue El Cajon, CA 92021

  • Price: $6,500,000
  • Status: ACTIVE
  • On Site: 81 Days
  • Updated: 39 min ago
  • ID#: 230017624
3
Beds
4
Baths
0
½ Baths
N/A
Acres
Neighborhood:
El Cajon (92021)
County:
San Diego
Area:
El Cajon (92021)
Property Description
PROPERTY HIGHLIGHTS Rare unit mix of (13) large 3-Bed/3-Bath units (1,170 SF), (1) detached Studio ADU Completely remodeled apartment homes and major exterior property improvements completed in 2019 Open concept living spaces feature high end finishes Dual master floor plan New windows, upgraded plumbing & electrical On-site parking with 17 carports spaces and 14 open spaces Modernized and drought resistant landscaping 1991 construction and newer roofs Outdoor spaces, ranging from patios and balconies to large yards Near public transportation, dining, shopping, and freeways 8, 67, 52, 125, 94 Quiet street south of the Bostonia neighborhood Residents enjoy a large common area with BBQs INVESTMENT HIGHLIGHTS 2.91% assumable loan fixed through 9/1/2026 In place 5.77% Cap Rate / 12.54 GRM and Proforma 6.03% Cap Rate / 12.09 GRM 6.78% cash-on-cash return and market 7.4% cash-on-cash return before principal paydown $421.26/SF, zero to little deferred maintenance for many years to come ECONOMIC HIGHLIGHTS Wealth preservation and a hedge against inflation Average occupancy rates in this sub-market are 97%-100%
Exterior Features

Carports 15 Construction FrameStucco Exterior Front SprinklersFully LandscapedMetal Fence Parking CarportsSpaces Parking Spaces Total 31 Roof Composition

Interior Features

Cooling Central Forced Air Elec Floor Coverings VinylOther/Remarks Floors Slab Heating Central Forced Air Elec Laundry Owned Sq Ft Of Improvement 15430 Stories 2 Story Units With Dishwashers 14 Units With Disposals 14 Units With Drapes 14 Units With Ranges 14 Units With Refrigerators 14

Property Features

1st Loan Assumable Yes 1st Loan Balance 3700000 Actual Cap Rate 5.77 Actual Cash Flow 189889 Actual Cash On Cash 6.78 Actual Fl Ins Expense 4715 Actual Gardener Expense 3360 Actual Gross Operating Income 535877 Actual Gross Scheduled Income 518271.0 Actual Maintenance Expense 10963 Actual Operating Expense 160944 Actual Other Expense 13747 Actual Prop Management 20046 Actual Supplies Expense 3350 Actual Taxes Expense 77982 Actual Total Expense 160944 Actual Total Pi Pay 185044 Actual Vacancy And Credit Loss 10365 Actual Water Sewer Expense 25190 Assumable Finance 3700000 Buildings 4 Complex Features Bbq Existing Financing Conventional Financial Information Source Owner Fiscal Year From 22 Fiscal Year To 23 Gross Equity 2800000 Gross Multiplier 12.54 Have Apts Leased Apartments 14 Mandatory Remarks None Known Market Area East County Monthly Rent Total 43189 Motive Want More Apts Other Income Actual 27972 Other Income Amount 27972 Other Income Source Rubsparkpe Present Loan 3700000 Projected Annual Pi Expense 185044 Projected Cap Rate 6.03 Projected Cash Flow 207159 Projected Cash On Cash 7.4 Projected Fl Ins Expense 4712 Projected Gardener Expense 3360 Projected Gross Multiplier 12.09 Projected Gross Operating Inc 554761 Projected Gross Scheduled Inc 537840 Projected Maintenance Expense 10963 Projected Net Income 392203 Projected Operating Expense 162558 Projected Other Expense 13747 Projected Other Income 27972 Projected Property Mgmt Expense 21660 Projected Supplies Expense 3350 Projected Taxes Expense 77982 Projected Total Expense 162558 Projected Vacancy And Credit Loss 11051 Projected Water And Sewer Expense 25190 Special None Sq Ft Source Tax Record Tenant Pays Electric Y Tenant Pays Gas Y Tenant Pays Water Y Terms Assumable 1StCashCash To Existing LoanCash To New LoanExchange DownExchange Up Unit Number1 13 Unit Number2 1 Unit Rent Total1 41594 Unit Rent Total2 1595 Unit Rent1 3200 Unit Rent2 1595 Unit Type Apartment Zoning Mult Resi

San Diego MLS logo Listing provided courtesy of Chris Robinson of Acre Investment Real Estate: 619-255-3222. Listing information © 2023 San Diego MLS Inc. Source: SDMLS
San Diego MLS logo This information is deemed reliable but not guaranteed. You should rely on this information only to decide whether or not to further investigate a particular property. BEFORE MAKING ANY OTHER DECISION, YOU SHOULD PERSONALLY INVESTIGATE THE FACTS (e.g. square footage and lot size) with the assistance of an appropriate professional. You may use this information only to identify properties you may be interested in investigating further. All uses except for personal, non-commercial use in accordance with the foregoing purpose are prohibited. Redistribution or copying of this information, any photographs or video tours is strictly prohibited. This information is derived from the Internet Data Exchange (IDX) service provided by San Diego MLS. Displayed property listings may be held by a brokerage firm other than the broker and/or agent responsible for this display. The information and any photographs and video tours and the compilation from which they are derived is protected by copyright. Compilation © 2023 San Diego MLS, Inc. Licensed in the state of California.
 
Logo
Maxine & Marti Gellens | Berkshire Hathaway HomeServices California Properties
7910 Girard Ave Ste 9
La Jolla CA, 92037