www.crexi.com - The Commercial Real Estate Exchange
Subscribe to Intelligence for full access
Analyze more property details including ownership and financial history. Share advanced property insights with your clients and teams.
Subscribe to Intelligence for full access
Analyze more property details including ownership and financial history. Share advanced property insights with your clients and teams.
29508502
29508516

2259 Market St, San Diego, CA 92102

KH
CA 01872460
Top Gun CRE Inc
MD
CA 01964069
Top Gun CRE Inc
Listed by Top Gun CRE Inc
$1,900,000
123 days on market
Updated 3 days ago
Opportunity zone

2259 Market St

Details
APN 535-230-11
Property Type Land, Multifamily
Sub Type Apartment Building
Square Footage 4,608
Units 6
Cap Rate 4.11%
NOI $78,179
Occupancy 100%
Pro-Forma Cap Rate 10.12%
Pro-Forma NOI $192,270
Price per SqFt $412
Broker Co-Op Yes
Class B
Year Built 1927
Buildings 1
Stories 3
Lot Size (SqFt) 7,500
Zoning CC-3-4
Investment Type Redevelopment
Ownership Fee Simple
Sale Condition 1031 exchange

By right, six-unit development densification project, total of 12-units - permits available soon!

Marketing description

Top Gun CRE is pleased to present a unique multifamily ADU densification opportunity in Sherman Heights, San Diego. This is a rare opportunity to double the unit count from 6 to 12 units through the by-right construction of 6 new ADUs pursuant to CA SB-1211. The property is improved with an existing 3-story, 6-unit apartment building and includes professionally prepared ADU plans for 3 detached, 2-story structures at the rear of the site.

The plans are currently in final approval stages and should be fully approved and ready to be assumed by a buyer within the next 2-3 months.

The existing building features a total of 4,608 square feet and a unit mix of 1, 2, and 3-bedroom units across 2 floors, with an unfinished basement and exterior parking lot. Built 1927, this well-maintained apartment complex exudes classic charm. The property offers a current gross income of over $10K/month across the 6 existing units, all of which are comprised of existing month-month tenancies.

The proposed ADUs total approximately 2,884 square feet and feature a mix of one- and two-bedroom units, designed to meet current California Building Code and Title 24 energy standards. The units will feature efficient, open-concept living areas, in-unit washers/dryers, and mini-split HVAC systems. Upon completion, the site will support a 12-unit apartment property with modern new-construction units complementing the existing improvements. It is estimated the 6 new ADUs will contribute an additional $13K+/month gross rental income.

The property is zoned CC-3-4 and sits on a 7,500 square foot lot, allowing the development to maximize allowable density while remaining within height and zoning limits. ADU approvals are ministerial, significantly reducing entitlement risk and development timelines.

This offering is well suited for investors seeking development upside, unit-count expansion, and long-term rental income growth in an urban San Diego infill location.

Investment highlights

By right densification - six new ADUs to be constructed, permit available soon

New ADUs to add approximately 2,884 SF, with a mix of 1 and 2 bed units

7,500 SF lot, CC-3-4 zoning

Gross income estimated to be $23K+/month upon completion

Path-of-progress Sherman Heights neighborhood

Existing 6 units bring in over $10K/month current income

Listing Contacts

KH
CA 01872460
Top Gun CRE Inc
MD
CA 01964069
Top Gun CRE Inc
Listed by Top Gun CRE Inc

Valuation Calculator

Login or Sign up to see Valuation Metrics
Sign up for Crexi to see valuation metrics for this property
$
$
%
Loan Amount
$0.00
Annual Debt Service
$--
$--
Annual Cash Flow
$78,179.00
$6,514.92/mo

Valuation Metrics

0
DSCR
4.11%
Cap Rate
4.11%
ROI

Map

Broker Selected Comps View More Comps

Property History

Intelligence Badge

Tax History

Intelligence Badge

Similar Properties

View All

Additional Information

Name
Kenneth Herskind
License
01872460
*All information is deemed reliable but not guaranteed. Buyer to verify all information.
Is there information that looks off?
For assistance, reach out to our support team at [email protected] or call 888.273.0423 . For press inquiries, contact [email protected]
Equal Housing Opportunity
5510 Lincoln Blvd #400, Los Angeles, CA 90094Commercial Real Estate Exchange, Inc.Crexi Technologies, LLCCXTechnology, LLC
© 2026 Commercial Real Estate Exchange, Inc. All Rights Reserved. DRE #02086591