Add Listing
    Property Lookup
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    2020-22 Gregory St San Diego, CA 92104
    Back to Search
    Property profile & analytics

    2020-22 Gregory St San Diego, CA 92104

    View on Map
    • Residential income homes
    • 1,775 SF
    Off-Market
    Value Estimations
    Cap Rate Potential
    Location Intelligence

    Current Use by Public Records

    • Residential income homes

    Property Details for 2020-22 Gregory St

    Year built
    1940
    Property size
    1,775 SF
    Property type
    Residential income homes
    Property subtype
    Apartment buildings

    Description

    Exceptional investment opportunity: a two-unit multifamily property in San Diego's desirable South Park neighborhood. This property consists of two free-standing homes on a single 4,737 sq ft lot, offering significant rental upside. The front home, approximately 750 sq ft, features two bedrooms and one bathroom, a private yard, and laundry facilities. The rear home, approximately 1,000 sq ft, boasts three bedrooms, one bathroom, a private balcony, and laundry hookups. Both homes benefit from stunning canyon views and a peaceful cul-de-sac location. Built in 1940, the property is classified as Class B and offers a total of 1,775 sq ft of net rentable space. Currently, the occupancy rate is 50%, generating a current NOI of $10,846. However, a pro-forma analysis projects a significantly higher NOI of $58,570 and a 4.51% cap rate, reflecting the substantial value-add potential. The property includes four parking spaces and is zoned RS 1-7. This fee-simple ownership opportunity presents a compelling investment for both owner-users and investors seeking to capitalize on the strong San Diego rental market. The asking price is $1,299,000, or $649,500 per unit. The property's location within South Park, known for its tree-lined streets, walkable business district, and historic architecture, further enhances its appeal.

    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
    -117.122
    Latitude
    32.727

    Comparable in this City

    • Value Estimation by Request
      0.16 Acres

      4222 Alabama St

      APARTMENT HOUSE (5+ UNITS) • 0.16 Acres
      4222 Alabama St, San Diego, CA 92104-7014
      View Details
    • Value Estimation by Request
      0.16 Acres

      3046 Hawthorn St, Unit 52

      APARTMENT HOUSE (5+ UNITS) • 0.16 Acres
      3046 Hawthorn St, San Diego, CA 92104-5550
      View Details
    • Value Estimation
      $760,000
      6,152 SF

      3865 Wilson Ave

      APARTMENT HOUSE (5+ UNITS) • 6,152 SF
      3865 Wilson Ave, San Diego, CA 92104-3178
      View Details
    • Value Estimation
      $1,170,000
      6,360 SF

      4166 Wabash Ave, Unit 72

      APARTMENT HOUSE (5+ UNITS) • 6,360 SF
      4166 Wabash Ave, San Diego, CA 92104-2125
      View Details
    • Value Estimation
      $985,000
      4,864 SF

      3836 Swift Ave

      APARTMENT HOUSE (5+ UNITS) • 4,864 SF
      3836 Swift Ave, San Diego, CA 92104-3133
      View Details
    • Value Estimation
      $895,000
      6,244 SF

      3959 Texas St

      APARTMENT HOUSE (5+ UNITS) • 6,244 SF
      3959 Texas St, San Diego, CA 92104-6415
      View Details

    Similar Nearby for Sale

    • $7,500,000
      9,343 SF

      Renovated Multifamily Community in North Park

      Fully renovated 16-unit multifamily property in vibrant North Park.
      3167 Landis St, San Diego, CA 92104
      View Details
    • $3,250,000

      Updated North Park Apartment Complex

      Nine-unit apartment complex in North Park with strong current rents.
      4341 Texas St, San Diego, CA 92104
      View Details
    • Contact for pricing
      4,000 SF

      Renovated Multifamily Property in North Park

      Extensively renovated multifamily property in San Diego's North Park neighborhood.
      3968 Alabama St, San Diego, CA 92104
      View Details

    Similar Nearby for Lease

    • Contact for pricing
      1,270 SF

      North Park Office Space Available

      Flexible office spaces in a sought-after San Diego commercial district.
      3823 Ray St, San Diego, CA 92104
      View Details
    • Contact for pricing
      8,563 SF

      North Park Retail Space Available

      Retail space in vibrant North Park, San Diego.
      3964 30Th St, San Diego, CA 92104
      View Details
    • Contact for pricing
      150 SF

      Retail Space on El Cajon

      Retail space available for rent, 150 square feet.
      1901-1995 El Cajon Blvd, San Diego, CA 92104
      View Details
    • Contact for pricing
      2,724 SF

      North Park Retail Building

      Prime retail space in San Diego's vibrant North Park.
      3060 University Ave, San Diego, CA 92104
      View Details
    • Contact for pricing

      Prime Retail Space Available

      Retail space in high-traffic, walkable University Heights neighborhood.
      1901 El Cajon Blvd, San Diego, CA 92104
      View Details
    • Contact for pricing

      Retail Space on El Cajon

      Retail property available for lease on El Cajon Boulevard.
      3052 El Cajon Blvd, San Diego, CA 92104
      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.
    2020-22 Gregory St
    San Diego, CA 92104
    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

    Thank You for Inquiry
    2020-22 Gregory St, San Diego, CA, 92104
    letter with green check mark
    Check your email
    We sent you the
    agent's contact details. yellow underline
    Can't find it?
    Please check your junk/spam folder.
    Google sign-in failed. Please try again or use another login method.
    Sign Up Successful!
    You now have access to more from Realmo!