Back to Search
Property profile & analytics
OFF-MARKET
Estimated value
$2,485,000
Apartment buildings
925 Brooktree Ln Vista, CA 92081-8652
Entity Owned
2-yr Hold
Absentee Owner
~
Est. High Equity
Property ID
US09-8177308
Property profile
Verified
Property type
Apartment buildings
Use group
APARTMENT HOUSE (5+ UNITS)
Year built
1986
Total area
9,999 SF
Lot
7.33 ac (319,294 SF)
Zoning code
R-4:MULTIPLE RESIDENTIAL
APN
217-021-28-00
UPID
US09-8177308
Cap rate & NOI
Priority signal for investors
Implied cap rate, NOI & suggested price
Cap rate vs submarket · NOI estimate · 3 price anchors
Implied cap rate, NOI & suggested price
Cap vs submarket · NOI estimate · 3 price anchors
Value estimations
Realmo proprietary · 4 methods
AI Approach
AI
by Request
CAP Approach
CAP
$2.56M
Comparable Approach
Comparable
by Request
Blend (final)
Blend
$2.49M
Owner & transaction history
Gelt Shadowridge Fee Owner LLC · 2 yrs held
Gelt Shadowridge Fee Owner LLC
since 2024
7 recorded transactions
Zoning & alternative use
R-4:MULTIPLE RESIDENTIAL · Vista, CA
Permitted uses
Permitted uses
Allowed · conditional · prohibited
Top alternative use upside
Auto repair, garage
$3.8M
+29.5%
Cap rate
Implied · in-place · derived from last sale + estimated NOI
Implied Cap rate
#1
Implied · in-place · NOI ÷ last sale
In-place · derived from last sale + estimated NOI
Cap rate, NOI & submarket benchmark
Implied cap rate vs Vista submarket · NOI estimate · Typical band, median & reading
Implied cap rate, NOI & submarket benchmark
Cap vs Vista submarket · NOI estimate · typical band, median & reading
Refine your cap rate
8-question underwriting flow
1.
Property current status — Going-In vs Stabilized
2.
Price for denominator — asking / offer / market
3.
Leasing status & lease structure (NNN / Gross)
4.
Tenant risk profile & vacancy assumption
5.
Upload T12 / rent roll / OM (optional)
Refine in 60 seconds, get exact suggested price
T12 upload · Submarket benchmarks · Sensitivity grid
Suggested price · 3 cap rate anchors
Income approach @ 5% / 7% / 9% — aggressive / typical / conservative
Suggested price at 5% / 7% / 9% cap
Aggressive / typical / conservative · Implied $/SF per anchor · Sensitivity grid
Suggested price at 5% / 7% / 9% cap
Aggressive / typical / conservative · implied $/SF · sensitivity
Value
AI, CAP & Alternative Use estimations · Realmo proprietary blendValue Estimations
Based on Realmo’s proprietary methodology
AI Approach
Method
Estimation
Statistic approach
by Request
ML approach
by Request
CAP Approach
CAP Return
Estimation
6%
$2,770,000
6.5%
$2,555,000
7%
$2,375,000
Alternative Use
Use
Estimation
APARTMENT HOUSE (5+ UNITS)
$2,950,000
Current use
AUTO REPAIR, GARAGE
$3,815,000
Change: +29% · Conversion: Difficult
RETAIL STORES
$2,935,000
Change: 0% · Conversion: Difficult
WAREHOUSE, STORAGE
$2,835,000
Change: -4% · Conversion: Difficult
Blend value · Realmo final
$2.49M
Range $2.24M – $2.73M · ±10%
Realmo estimate · informational only.
These numbers are calculated by our models from public records and may not reflect actual market value.
Not an appraisal.
Verify with a licensed appraiser before transacting. Realmo accepts no liability for divergence from real-world outcomes.
View the full estimation — every method, every assumption
Confidence drivers & risk notes · Custom comparable set · Free for first 3 / day
Full estimation methodology
Every method · every assumption · confidence drivers
Price per SF
Sale + rent benchmarks
Subject property
$249 / SF
Submarket sale & rent benchmarks
Median sale $/SF · Asking & closed rent · Submarket vacancy
Submarket sale & rent benchmarks
Median sale $/SF · asking & closed rent · submarket vacancy
Property tax & assessments
Tax year 2024Property tax & assessments
Tax year 2024
Tax billed
$505,869
Tax year 2024
Assessed value
$39,366,664
Assessed 2024
Previous assessed
$39,366,664
+0.0% YoY
Effective rate
1.29%
On assessed value
Assessed land
$15,746,665
Assessed improvement
$23,619,999
Applied tax rate
12.0000
Comparables
6 recent transactions · within 1.5 miComparable in this city
6 recent transactions
Comparable in this City
Similar Nearby for Sale
Similar Nearby for Lease
Recent comparable sales
Sale price & price/SF · Sale date & distance · Adjustments & confidence
Recent comparable sales
Sale price & $/SF · sale date & distance · adjustments
Property description
Physical attributes from public recordsBuilding & lot
Public records
Property type
Apartment buildings
Use group
APARTMENT HOUSE (5+ UNITS)
Status
Off-Market
Year built
1986
Heating
NONE
Units
149
Total area
9,999 SF
Lot
7.33 ac (319,294 SF)
Zoning code
R-4:MULTIPLE RESIDENTIAL
APN
217-021-28-00
UPID
US09-8177308
Jurisdiction
SAN DIEGO
Zoning & alternative use
R-4:MULTIPLE RESIDENTIAL · Vista, CA
Zoning R-4:MULTIPLE RESIDENTIAL · permitted uses
R-4:MULTIPLE RESIDENTIAL · Vista, CA
Permitted & conditional uses
Allowed uses · Special-permit conditions · Prohibited uses
Permitted & conditional uses
Allowed · special-permit conditions · prohibited
Vista. Always verify with local authorities before improvements.
Alternative use value scenarios
Repositioning upside vs current use
APARTMENT HOUSE (5+ UNITS) Current
Est. value
$3.0M
AUTO REPAIR, GARAGE
Est. value
$3.8M
RETAIL STORES
Est. value
$2.9M
WAREHOUSE, STORAGE
Est. value
$2.8M
APARTMENT HOUSE (5+ UNITS) Current
AUTO REPAIR, GARAGE
RETAIL STORES
WAREHOUSE, STORAGE
Alternative use deep dive — conversion cost, permits, timeline
Conversion cost estimate · Permit path & risks · Stabilized NOI per option
Alternative use deep dive
Conversion cost · permit path · stabilized NOI per option
Building & site characteristics
From public records
Year built
1986
Heating
NONE
Units
149
Lot
7.33 ac
Current owner
From public records · entity-resolved
Gelt Shadowridge Fee Owner LLC
Entity
Mailing address
11726 SAN VICENTE BLVD STE #500, LOS ANGELES, CA 90049-5048
Mailing matches property
Different — outreach signal
Owner-occupied
No
Ownership since
2024
Owner contacts — direct phone, email, and related entities
Decision-maker phone · Verified email · Related entities & filings
Owner contacts
Email · phone · related entities
Sales History
10 recorded events · public records
Date
Price
Buyer
Seller
Deed Type
Mortgage
Jul 12, 2024
—
Gelt Shadowridge Fee Owner LLC
Cvii Rancho Hills LLC
Grant Deed
$33,271,000 · Berkadia Commercial Mortgage LLC
Sep 22, 2017
$35,438,000
Cvii Rancho Hills LLC
Rancho Hills Apartments INC
Grant Deed
—
Jan 11, 2008
$21,280,000
Rancho Hills Apartments INC
Saf Rancho Hills LLC
Grant Deed
—
Dec 21, 2004
$19,400,000
Saf Rancho Hills LLC
Lbk
Deed Of Trust
related
$300,000,000 · L J Melody & Co
Sep 18, 1995
—
Lbk LP
Industrial/shadowridge In,
Grant Deed
related
—
Sep 29, 1994
$6,228,533
Industrial/shadowridge INC
Lincoln Shadowridge II
Trustees Deed
—
Jun 26, 1991
—
Lincoln Shadowri
—
Trustees Deed
related
—
—
—
Rancho Hills Apartments INC
—
Deed Of Trust
related
$11,400,000 · Massachusetts Mutual Life Ins
—
—
Rancho Hills Apartments INC
—
Deed Of Trust
related
$11,400,000 · Hartford Life Insurance Co
—
—
Lincoln Shadowri
—
Deed Of Trust
related
—
Coming soon
Costs & Benchmarks
Operating expenses, capex projections, utility benchmarks, and submarket comparables — all in one view.
Coming soon
Risks
Flood, climate, environmental, title, and tenant-concentration risk — surfaced with mitigations and source citations.
Try Rey
Ask anything about this address in plain English.
“Is 15.6% cap rate sustainable?” · “Best tenant mix for BU1?” · “What’s the redev upside?”
You own 925 Brooktree Ln?
List it free. Reach 20,000 daily buyers.
We’ve already pulled the facts. Confirm photos + price and you’re live in 2 minutes.
List this address →
Full reports are paid
Unlock the full Property Analytics report
Start free for 7 days — no card required. Full owner contacts, all 4 valuations with methodology, refine flow, comparable adjustments, foot-traffic deep dive, export to PDF / CSV.
