Add Listing
    Property Lookup
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    2264-66 Smythe Ave San Diego, CA 92173
    Back to Search
    Property profile & analytics

    2264-66 Smythe Ave San Diego, CA 92173

    View on Map
    • Apartment buildings
    • 1,400 SF
    Off-Market
    Value Estimations
    Cap Rate Potential
    Location Intelligence

    Current Use by Public Records

    • Apartment buildings

    Property Details for 2264-66 Smythe Ave

    Year built
    1930
    Property size
    1,400 SF
    Property type
    Apartment buildings

    Description

    This exceptional investment opportunity presents two detached, two-bedroom homes situated on a single 3,842 sq ft lot in San Diego, CA (92173). Built in 1930, this 1,400 sq ft multifamily property boasts 100% occupancy with two units, each offering off-street parking. One unit features two bedrooms and two bathrooms, while the other includes two bedrooms and one bathroom. Currently generating a Net Operating Income (NOI) of $10,603, with a pro-forma NOI of $13,253, this property offers a compelling 1.35% cap rate and a pro-forma cap rate of 1.69%. The asking price is $785,000, translating to $392,500 per unit and $560.71 per square foot. Tenants are responsible for gas and electric utilities. Conveniently located near major freeways, this property is an attractive investment prospect. Inspections are scheduled upon acceptance of an offer

    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
    -117.05
    Latitude
    32.5566

    Comparable in this City

    • Value Estimation by Request
      0.98 Acres

      581 Blackshaw Ln, Unit 591

      APARTMENT HOUSE (5+ UNITS) • 0.98 Acres
      581 Blackshaw Ln, San Ysidro, CA 92173-2687
      View Details
    • Value Estimation by Request
      0.45 Acres

      395 San Ysidro Blvd, Unit 97

      APARTMENT HOUSE (5+ UNITS) • 0.45 Acres
      395 San Ysidro Blvd, San Ysidro, CA 92173-2750
      View Details
    • Value Estimation
      $4,640,000
      31,020 SF

      307 Sycamore Rd

      APARTMENT HOUSE (5+ UNITS) • 31,020 SF
      307 Sycamore Rd, San Ysidro, CA 92173-5935
      View Details
    • Value Estimation
      $6,815,000
      55,722 SF

      4061 Beyer Blvd, Unit 73

      APARTMENT HOUSE (5+ UNITS) • 55,722 SF
      4061 Beyer Blvd, San Diego, CA 92173-2028
      View Details
    • Value Estimation
      $2,190,000
      9,999 SF

      1120 San Ysidro Blvd, Unit 1260

      APARTMENT HOUSE (5+ UNITS) • 9,999 SF
      1120 San Ysidro Blvd, San Diego, CA 92173-1124
      View Details
    • Value Estimation
      $5,385,000
      31,020 SF

      392 Sycamore Rd, Unit 1

      APARTMENT HOUSE (5+ UNITS) • 31,020 SF
      392 Sycamore Rd, San Diego, CA 92173-3066
      View Details

    Similar Nearby for Sale

    • $13,200,000

      San Ysidro Seniors Apartment Complex

      61-unit complex with ocean views in San Ysidro.
      279 Padua Hills Pl, San Diego, CA 92173
      View Details
    • $1,350,000
      Pending

      San Ysidro Multifamily Investment Opportunity

      Five-unit apartment complex near transportation and community amenities.
      200 E Park Ave, San Ysidro, CA 92173
      View Details
    • $20,500,000
      53,617 SF

      San Ysidro Senior Apartment Complexes

      Two turnkey senior apartment complexes in San Ysidro, San Diego.
      279-291 Padua Hills Pl, San Diego, CA 92173
      View Details
    • $425,000
      4,442.00 Acres

      San Ysidro Vacant Land Opportunity

      Vacant lot with residential and commercial zoning in San Ysidro.
      Ln N, San Ysidro, CA 92173
      View Details

    Similar Nearby for Lease

    • Contact for pricing
      89,300 SF

      San Diego Retail Space Available

      Retail space available for lease in San Diego, CA.
      4330-4558 Camino De La Plz, San Diego, CA 92173
      View Details
    • Contact for pricing
      2,100 SF

      Retail Space Near US/Mexico Border

      Retail spaces available in high-traffic San Ysidro shopping center.
      4444-4468 Camino De La Plz, San Ysidro, CA 92173
      View Details
    • Contact for pricing
      829 SF

      San Ysidro Office Space Available

      829 SF office space for rent in San Ysidro.
      225 W San Ysidro Blvd, San Ysidro, CA 92173
      View Details
    • Contact for pricing
      2,507 SF

      Retail Space in San Ysidro

      Retail space with high visibility and heavy pedestrian traffic.
      502 E San Ysidro Blvd, San Ysidro, CA 92173
      View Details
    • Contact for pricing
      1,215 SF

      Retail Space Near US/Mexico Border

      Retail spaces available in a busy shopping center.
      4472 Camino De La Plz, San Ysidro, CA 92173
      View Details
    • Contact for pricing
      5,321 SF

      Retail Space in San Ysidro

      5321 SF retail space available for lease.
      4410 Camino De La Plz, San Ysidro, CA 92173
      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.
    2264-66 Smythe Ave
    San Diego, CA 92173
    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
    2264-66 Smythe Ave, San Diego, CA, 92173
    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!