Listed by Newmark, Newmark - San Diego
$2,450,000
Thomson Five
Details
Property Type Multifamily
Sub Type Apartment Building
Square Footage 4,154
Net Rentable (SqFt) 4,154
Units 5
Cap Rate 5.53%
NOI $135,491
Pro-Forma Cap Rate 5.82%
Pro-Forma NOI $142,575
Price per SqFt $590
Class A
Year Built 2024
Buildings 3
Acreage 6493.000
New Construction Multifamily | 5.53% Cap | 5 Units | Large Floorplans
Marketing description
New reduced price! We are pleased to present Thomson Five, a newly constructed, fully stabilized 5-unit multifamily asset centrally located in Linda Vista. Completed in 2024 and delivered fully leased, the Property offers brand-new construction with high-end finishes, a premium large-format unit mix, and immediate income with current gross rents of $16,075/month ($192,900 annualized). The Property consists of five residences: two 3-bedroom/3-bathroom townhome-style units at 1,200 SF with private balconies featuring sweeping canyon and ocean views, two 2-bedroom/1-bathroom units at 750 SF, and one detached private studio at 254 SF. All residences feature quartz waterfall countertops, stainless steel appliances, in-unit washer/dryer, split-system HVAC, and private outdoor space. As a newly constructed asset, the Property is exempt from AB 1482 rent control provisions for 15 years from completion, providing exceptional flexibility for future rent growth. Current gross income totals $16,075/month ($192,900 annualized), pro forma of $16,600/month ($200,400 annualized) at market rents. The Property is offered at $2,450,000 ($490k/unit), representing a 5.53% current cap rate (5.82% pro forma), based on current NOI of $135,491. Contact listing broker for OM and financials.
Investment highlights
- 100k Price Reduction
- Built in 2024 and Fully Stabilized
- 5.53% Current Cap Rate | $16,075/Month Gross Rental Income
- Superior Unit Mix: 3-Bed+3-Bath Townhomes (2), 2-Bed+1 Bath (2), and One Studio
- HVAC and Washer/Dryer in Every Unit
- Ocean & Canyon Views from 3-Bed Balconies
- Exempt from AB 1482 Rent Control (15 Years)
Listing Contacts
Listed by Newmark, Newmark - San Diego
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
$135,491.00
$11,290.92/mo
Valuation Metrics
0
DSCR
5.53%
Cap Rate
5.53%
ROI
Broker Selected Comps View More Comps
Property History
Tax History
Similar Properties
Additional Information
Name
License
Brokerage Phone
Name
License
Brokerage Phone
Is there information that looks off?

















