Sign Up Successful!
You now have access to more from Realmo!
Property Lookup
    Property Lookup
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    AI Search
    Back to Search
    Property profile & analytics

    1027-33 Wilbur Ave San Diego, CA 92109

    • Apartment buildings
    • 3,030 SF
    OFF-MARKET
    Value Estimations
    Cap Rate Potential
    Location Intelligence

    Current Use by Public Records

    • Apartment buildings

    Property Details for 1027-33 Wilbur Ave

    Year built
    1958
    Property size
    3,030 SF
    Property type
    Apartment buildings

    Description

    Exceptional investment opportunity in San Diego's desirable North Pacific Beach, this multifamily property boasts seven units, currently 100% occupied, offering immediate cash flow. The property comprises six one-bedroom, one-bathroom apartments and one charming two-bedroom, one-bathroom house. Built in 1958 and extensively renovated in 2014, the main house and five apartments feature updated kitchens with new cabinets and laminate flooring, along with new electrical systems and appliances. Residents enjoy ample storage and parking. The main house includes a bonus room suitable for an office or storage, a long driveway, and a private patio. Secure outdoor storage is provided for the six apartments, and a shared coin-operated laundry adds convenience. This meticulously maintained property is situated just three blocks from the beach and within walking distance of the vibrant shops and restaurants of North Pacific Beach. The property features a total of 3,030 square feet, with a price per square foot of $1,153.47. The Net Operating Income (NOI) is $88,919, resulting in a 2.54% cap rate. The asking price is $3,495,000, or $499,286 per unit. APN: 415-422-07-00. This is a turnkey investment ready for a new owner.

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

    • CAP approach

    • Comparable approach

    • Alternative Use

    Location Insight

    • Map
    • Local Demand
    City
    San Diego
    County
    San Diego
    State
    California
    Longitude
    -117.253
    Latitude
    32.8047

    Comparable in this City

    • Value Estimation
      $330,000
      0.17 Acres

      835 Agate St, Unit 41

      APARTMENT HOUSE (5+ UNITS) • 0.17 Acres
      835 Agate St, San Diego, CA 92109-1117
      View Details
    • Value Estimation
      $285,000
      0.15 Acres

      3754 Shasta St, Unit 56

      APARTMENT HOUSE (5+ UNITS) • 0.15 Acres
      3754 Shasta St, San Diego, CA 92109-6761
      View Details
    • Value Estimation
      $395,000
      0.14 Acres

      1556 Thomas Ave

      APARTMENT HOUSE (5+ UNITS) • 0.14 Acres
      1556 Thomas Ave, San Diego, CA 92109-4388
      View Details
    • Value Estimation
      $330,000
      0.29 Acres

      4776 Lamont St

      APARTMENT HOUSE (5+ UNITS) • 0.29 Acres
      4776 Lamont St, San Diego, CA 92109-3422
      View Details
    • Value Estimation
      $380,000
      0.26 Acres

      1571 Oliver Ave

      APARTMENT HOUSE (5+ UNITS) • 0.26 Acres
      1571 Oliver Ave, San Diego, CA 92109-5390
      View Details
    • Value Estimation
      $450,000
      7,548 SF

      1656 Reed Ave

      APARTMENT HOUSE (5+ UNITS) • 7,548 SF
      1656 Reed Ave, San Diego, CA 92109-5493
      View Details

    Similar Nearby for Sale

    • $2,900,000

      Mission Beach Multifamily Investment Opportunity

      Eight-unit property near the beach with income and development potential.
      2931 Mission Blvd, San Diego, CA 92109
      View Details
    • $655,000

      Penthouse with Panoramic Views

      Penthouse with views, new appliances, and resort-style amenities.
      3991 Crown Point Dr, San Diego, CA 92109
      View Details
    • $10,395,000
      11,062 SF

      Baywatch Townhomes: Prime Pacific Beach Investment

      Luxury 8-unit multifamily, high occupancy.
      2050 Garnet Ave, San Diego, CA 92109
      View Details
    • $5,950,000

      Pacific Beach Multifamily Investment Opportunity

      14-unit multifamily property near the beach with renovation potential.
      4470 Bond St, San Diego, CA 92109
      View Details
    • $3,595,000

      Mission Beach Multifamily Investment Opportunity

      Six units in the heart of Mission Beach, steps from sand.
      801 Liverpool Ct, San Diego, CA 92109
      View Details
    • $7,800,000

      Pacific Beach 20-Unit Apartment Building

      20-unit apartment building in prime Pacific Beach location.
      2125 Reed Ave, San Diego, CA 92109
      View Details

    Similar Nearby for Lease

    • Contact for pricing
      295 SF

      Mission Blvd Executive Office Space

      San Diego Executive Suite Available Now
      4603 Mission Blvd, San Diego, CA 92109
      View Details
    • Contact for pricing

      1429 Garnet Ave pacific beach

      Retail Space - 1429 Garnet Ave pacific beach
      1429 Garnet Ave, San Diego, CA 92109
      View Details
    • Contact for pricing
      1,343 SF

      San Diego Flex / Industrial Space

      Flex / Industrial space available for rent in San Diego.
      3030 Bunker Hill St, San Diego, CA 92109
      View Details
    • Contact for pricing
      2,490 SF

      Prime Restaurant Space Available Soon

      2,490 SF end cap restaurant space in Pacific Beach.
      1640 Garnet Ave, San Diego, CA 92109
      View Details
    • Contact for pricing
      2,000 SF

      Turnkey Restaurant Space with Patio

      Fully built-out restaurant space with golf course-facing patio.
      2702 N Mission Bay Dr, San Diego, CA 92109
      View Details
    • $3 SF/Yr
      612 SF

      Office Space in San Diego

      Office space available for rent in San Diego, CA.
      4425 Bayard St, San Diego, CA 92109
      View Details
    Request Owner's contact information
    Message sent successfully
    Error
    If you are the owner or broker of this property and would like to edit or remove this listing please send a message to web site administrator.
    1027-33 Wilbur Ave
    San Diego, CA 92109
    Message sent successfully
    Error
    Email to Your Friends
    Link copied to clipboard
    Separate multiple addresses with a comma
    Message sent successfully
    Error

    Realmo Value Estimations

    Realmo estimates a property’s market value using a proprietary methodology that incorporates public data and user-submitted information. This cumulative value is generated by integrating a variety of conventional and innovative methods. 

    Disclaimer

    These figures are not official appraisals and should not be used as a substitute for a valuation performed by a licensed appraiser.
    Actual market value may differ due to factors not captured in the data. Estimates are offered for informational purposes only, and users should conduct independent research before making financial or investment decisions.
    By using this feature, you acknowledge that Realmo is not responsible for actions taken based on these estimates.

    AI approach

    Realmo AI Method estimates property value using machine learning models trained on millions of comparable listings, transactions, and market signals. It analyzes property features, location intelligence data, and current market dynamics to predict the most probable market value in real time.

    Realmo CapRate Calculation

    Realmo calculates the Capitalization Rate (Cap Rate) to help estimate a property's potential return on investment. The Cap Rate is a fundamental metric in commercial real estate that measures the relationship between a property's net operating income and its market value.

    How We Calculate Cap Rate

    Cap Rate Formula:
    Cap Rate (%) = (Net Operating Income / Property Value) × 100

    Net Operating Income (NOI) Formula:
    NOI = Area × Lease Rate × (1 - Vacancy Rate) × (1 - Operating Expense Ratio)

    Components

    Net Operating Income (NOI) represents the annual income a property generates after operating expenses:

    • Area: Building square footage from property records
    • Lease Rate: Annual $/sqft based on market data for the property type and geographic location
    • Vacancy Rate: Percentage of unoccupied space based on market data for the property type and location
    • Operating Expense Ratio: Operating costs as a percentage of income, varies by property type

    Property Value is derived from:

    • Recent sale price (if available)
    • Statistical models using comparable sales
    • AI-powered valuation estimates

    Example Calculation

    For a 100,000 sqft Office Building:

    • Lease Rate: $25.00/sqft/year (market data for Office in this area)
    • Vacancy Rate: 8% (market data for Office in this area)
    • Operating Expense Ratio: 35% (typical for Office properties)
    • Property Value: $15,000,000

    Step 1: Calculate NOI

    NOI = 100,000 × $25.00 × (1 - 0.08) × (1 - 0.35)
    NOI = 100,000 × $25.00 × 0.92 × 0.65
    NOI = $1,495,000/year

    Step 2: Calculate Cap Rate

    Cap Rate = ($1,495,000 / $15,000,000) × 100
    Cap Rate = 9.97%

    Property Type Considerations

    Net Operating Income calculations vary by property type due to different operating expense ratios:

    • Office: Higher expenses (30-40%) for HVAC, utilities, maintenance
    • Retail: Moderate expenses (25-35%) for common area maintenance
    • Industrial/Warehouse: Lower expenses (15-25%) for minimal tenant services
    • Multifamily: Moderate expenses (35-45%) including property management
    • Self-Storage: Lower expenses (25-35%) due to minimal maintenance

    Market lease rates and vacancy rates are specific to each property type and geographic location, reflecting local market conditions.

    Disclaimer

    These calculations are estimates for informational purposes only and should not be used as a substitute for professional financial analysis or appraisal.

    • Cap Rate calculations depend on market data that may change over time
    • Actual operating expenses, lease rates, and vacancy rates may differ from market averages
    • Individual property conditions, lease terms, and tenant quality significantly impact actual NOI
    • Property value estimates are approximations and not official appraisals
    • Cap rates vary widely by market, property condition, and investment risk profile

    Professional Guidance Recommended: Before making any investment or financial decisions, consult with licensed appraisers, commercial real estate brokers, and financial advisors who can evaluate your specific property and circumstances.
    By using this feature, you acknowledge that Realmo is not responsible for investment decisions or actions taken based on these estimates.

    Cap approach

    Capitalization Method calculates value based on estimated net operating income (NOI) and applying a market-based capitalization rate (cap rate), we estimate what a typical investor might be willing to pay for it.

    Comparable approach

    Comparable estimate is based on recent sales of similar nearby properties, adjusted for factors like size, condition, and location.

    Relative

    Relative property class coefficient uses factors that account for typical price differences between various asset types (e.g., retail vs. industrial) to provide a more accurate market-aligned estimate.

    Geo

    Comparable Sales Method, enhanced by Geo coefficients — location-based adjustment factors that reflect differences in price levels across neighborhoods, cities, or regions ensuring a more accurate, market-sensitive valuation.

    Stat Estimate

    This method estimates value based on actual market adjusted recent (~5 years) sales of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all similar sales ($/sqft) are above this value
    • Range-to: 75% of all similar sales ($/sqft) are below this value
    AI Estimate

    This method estimates value based on AI market estimation of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all estimations ($/sqft) are above this value
    • Range-to: 75% of all estimations ($/sqft) are below this value
    Alternative use

    Estimate considers the property’s potential value if used for a different purpose-based on zoning, demand, and market feasibility.

    More about this property
    Thanks! Your message was sent.
    Error! Your message wasn't sent.
    Please enter your name
    Please enter email
    Please enter the email in the correct format
    Please enter phone
    Please enter the number in the correct format
    Please enter message
    Thank You

    You are Unsubscribed From Notifications

    Google sign-in failed. Please try again or use another login method.
    Create New Password
    • At least 8 characters
    • Contains both letters and numbers
    • Contains uppercase and lowercase letters
    • At most 32 characters
    • Password required
    • Password reset link has expired. Please request a new one.