312 Brookes Ave
San Diego, CA, 92103 $ 2,295,000
Bedrooms-- Baths1.0 Monthly Estimate*
$ 15,851
Listed by Jean Paul Schwarz, The Schwarz Group, jps@theschwarzgroup.com
for $2,295,000 with 1 full bath. This home was built in 2010.
RE-PRICED TO SELL! Turnkey Hillcrest multifamily investment offering four extensively renovated 1BR/1BA residences in a highly desirable central San Diego location. Fully leased with approximately $143,880 in annual gross scheduled income and approximately $111,690 stabilized NOI. New asking price represents an approximate 4.87% stabilized cap rate. The property has undergone extensive improvements including updated kitchens and bathrooms, flooring, dual-pane windows, electrical and plumbing upgrades, mini-split heating and air conditioning, in-unit laundry, fire sprinkler improvements, secured entry and landscaped common areas. Select residences include private outdoor space and parking. Located near Balboa Park, UC San Diego Health Hillcrest, Scripps Mercy Hospital, Mission Hills, Downtown San Diego, dining, shopping, transit and major transportation corridors. A compelling opportunity to acquire a fully leased, renovated four-unit property with established in-place income and limited near-term capital improvement requirements. Exceptional opportunity to acquire a fully leased, extensively renovated four-unit property in the heart of Hillcrest. Each residence offers one bedroom and one bathroom with an updated kitchen, stainless-steel appliances, modern flooring, newer windows, wall-mounted air conditioning, and in-unit laundry. Additional property improvements include upgraded electrical systems, fire sprinklers, and a newer water main. Select units include gated parking. Offered at $2,295,000, the property currently generates approximately $143,880 in gross scheduled annual income with an estimated stabilized NOI of $111,690, equating to an approximate 4.87% stabilized capitalization rate based on the current asking price and operating assumptions. The property provides immediate income from four existing leases. The seller may consider facilitating a potential vacancy for a buyer who intends to occupy one unit as a primary residence. This may provide an opportunity for a qualified buyer to pursue owner-occupied financing while using eligible rental income from the remaining units to assist with loan qualification. Financing terms, occupancy requirements, and the amount of rental income considered are subject to lender underwriting and approval. No vacancy is guaranteed, and any vacancy must comply with the existing lease, tenant agreement, and applicable law. Conveniently located near major medical and employment centers, restaurants, shopping, public transportation, Balboa Park, and Downtown San Diego. An attractive opportunity for an investor or potential owner-user seeking a stabilized residential income property in one of San Diego’s most desirable rental markets. Offering Memorandum and additional financial information are available upon request. Buyer to verify all property information, permits, square footage, income, expenses, financing options, capitalization rate, and operating assumptions.
See more
FeaturesGeneralHeating Combination Electric
Cooling Zoned
Possession Close Of Escrow
Roof Composition Rolled/Hot Mop
Appliances Electric Water Heater Gas Water Heater
Zoning RM-3-9
HOA Fee 0
Security Features Gated Community
Year Built 2010
Tenant Pays Electricity
Stories Count 2
Levels Two
Community Features Gated
County San Diego
Net Operating Income 110690
Property Type Residential Income
Status Active
Directions use Waze iMaps or Google. Corner of 3rd Ave and Brookes Ave in 92103 CrossStreet: 3rd Ave
City San Diego
Senior Community Y/N false
Number Of Units Total 4
MLS Area 92103 - Mission Hills
Listing Terms Cash Conventional
Virtual Tour https://www.propertypanorama.com/instaview/snd/260020675
Standard Status Active
Cap Rate 4.66
See more
InteriorTotal Stories 2
Air Conditioning Y/N true
Heating Y/N true
Total Baths 0
See more
ExteriorLot Features Sprinkler System
Total Parking 0
Park Name 312 Brookes Ave
Number of Buildings 1
Spa false
Lot Size Source Assessor
See more
* Excluded FeaturesList ByJean Paul SchwarzListing Agent
jps@theschwarzgroup.comEmail
Affordability Calculator
- Monthly Principal & Interest
- $15,851
- Monthly Property Taxes
- --
- Monthly Home Insurance
- --
Default based on a 30-year fixed rate of 7.375% with 20% down. The estimated payment is offered for convenience and is not an offer of credit. Due to market fluctuations, interest rates are subject to change at any time and without notice. Your individual rate may vary. Rates may differ for FHA, VA or jumbo loans.
Learn more about how to save NearbyMulti-family listings in San Diego, CA
Average List Price $2,182,899
Percent of Sale Price 5%
About San Diego, CA 1,417,428 Population
15% Since 2002
$ 72,408 Median Income
36.37 Median Age
27% Households with Children
Trends Information provided by ATTOM Data Solutions.
4827338 Elementary School
4827337 Middle School
Unknown High School High School
Pricing History| Date | Price | Price Change | Description |
|---|
| 10/6/2026 | $2,295,000 | -4.18% | Price Down |
| 8/23/2026 | $2,395,000 | | Listed Price |