.png)
3580–3584 HATTERAS AVE
Five-Unit Apartment Investment Opportunity
Brand New Construction | Prime San Diego Location | Stabilized Income
Property Overview
-
Location: 3580–3584 Hatteras Avenue, San Diego, CA
-
Completion: Newly Built in 2025
-
Total Units: 5
-
Configuration:
-
1 x Front Unit — 2BR/2BA – $3,200
-
2 x 2BR/2BA Units — $2,900 each
-
2 x 2BR/2BA Units — $2,857 each
-
✅ No Deferred Maintenance
✅ Modern Design & Finishes
✅ Separate Meters: Electric & Internet
✅ Water: Individually Sub-Metered
Pro Forma Financials
Financial Metric
Amount
Gross Monthly Rent
$14,714
Gross Annual Income
$176,568
CAP Rate (at LP)
6.0%
List Price
$2,950,000
Estimated Rent Roll Breakdown
Unit Type
Count
Rent
Total
Front Unit
1
$3,200
$3,200
2BR/2BA (High)
2
$2,900
$5,800
2BR/2BA (Low)
2
$2,857
$5,714
TOTAL
5
$14,714/mo
Location Highlights
-
Minutes to UC San Diego, La Jolla Village, and Pacific Beach
-
Walking distance to schools, shopping, and transit
-
Quiet residential area with strong rental demand
Now Available at $2,950,000 – Fully Stabilized
Contact us for full offering memorandum, rent comps & site tour scheduling.
DRE Broker #02165133 | (858) 415-5455 | tpirtle@webuysandiegorealty.com