$2,800,000
438 Denby St - 2026 New Construction - 9 Units 92102
Details
APN 547-102-13-00
Property Type Multifamily
Sub Type Apartment Building
Square Footage 4,415
Net Rentable (SqFt) 4,415
Units 9
Cap Rate 6.00%
NOI $167,292
Occupancy 100%
Tenancy Multi
Price per SqFt $634
Year Built 2026
Buildings 5
Stories 2
Lot Size (SqFt) 6,573
Investment Type Stabilized
Occupancy Date 07/24/2026
Brand New 2026 Construction Denby Apartments 92102 - 9 Units - 6% CAP
Marketing description
We're pleased to present 438 Denby Street; a fully stabilized turn-key multifamily offering comprised of nine units on five detached structures. The property consists of one fully remodeled detached single-family home and eight brand-new construction units in the rear completed in 2026. The property totals approximately 4,415 rentable square feet on a 6,573-square-foot parcel. Featuring a solid 6% entry CAP. What distinguishes this offering is that it is already fully stabilized: generating $19,600 of monthly income and $235,200 of annual gross. There is no lease-up, renovation, or rent-repositioning risk left to execute - a buyer steps into durable, day-one cash flow at delivery. Eight of the nine units are AB 1482 exempt from rent control limitations. All utilities are sub-metered, shifting utility costs to residents. The unit mix pairs the remodeled detached 2-bed/1-bath home at $2,925, one - 2-bed/1-bath unit at $2,500 and seven 1-bed/1-bath units averaging $2,025 monthly. Brand-new construction, separately metered utilities, and market-rate rents already in place combine to offer a low-friction, institutionally clean core asset. The property is centrally located within minutes to Downtown San Diego, Coronado, Golden Hill, North Park and some of San Diego's most desireable attractions including PETCO Park, San Diego Zoo and Balboa Park. The region is quickly gentrifying making this an attractive investment opportunity for years to come and a great addition to any portfolio.
Investment highlights
- Brand New 2026 Construction
- Generating $19,600 of monthly income and $235,200 of annual gross scheduled income
- Seperately Metered for All Utilites
- Durable, day-one cash flow at delivery
- Washer/Dryers in Unit
- No Rent Control - AB 1482 Exempt for rear units.
- High End Applicances/Fixtures
- Capitalizes on intense regional demand for high-quality housing near major San Diego employment cores
- Completely stabilized, newly delivered asset provides an immediate strategic foothold
Listing Contacts
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
$167,292.00
$13,941.00/mo
Valuation Metrics
0
DSCR
5.97%
Cap Rate
5.97%
ROI
Broker Selected Comps View More Comps
Property History
Similar Properties
Is there information that looks off?













































