1240 Holly Avenue
1 / 20

1240 Holly Avenue

Ctop 80% of multifamily

Imperial Beach, CA 91932

$2,600,000

Pass at asking: -$9,231/mo full cashflow at 20% down, 7.43% rate.

Works at $1,398,023 (46% under asking), or at 72% down.

Rent $13,945/mo: 5 units of about 1,052 sqft, each priced from up to 13 closed leases within 0.5 mi ($12,280–$16,030).

Beds

—

Baths

—

Sqft

5,260

Year Built

1960

Days on Market

74

Property Type

Multi-Family

HOA/mo

N/A

MLS ID

NDP2608136

This property is in Imperial Beach (91932). Browse neighborhood analytics →

Virtual Tour

About This Property

1240–1270 Holly Avenue represents a rare opportunity to acquire a well maintained, five unit multifamily asset with meaningful value add and redevelopment potential in Imperial Beach, San Diego’s southernmost coastal community. The property is situated west of Interstate 5 and approximately two miles from the Pacific Ocean, placing it within a rapidly evolving coastal submarket characterized by sustained renter demand, ongoing revitalization, and increasing investor interest. Long term family ownership and consistent upkeep underscore the stability and pride of ownership inherent in this offering. The asset comprises approximately 5,260 rentable square feet across five detached single family style residences, supplemented by a large rear storage structure. The unit mix includes two 2 bedroom/1 bath units of roughly 860 square feet each, two 3 bedroom/1 bath units of approximately 1,008 square feet each, and one 2 bedroom/2 bath unit of approximately 1,524 square feet. All homes are believed to have been constructed circa 1960 and feature both front and rear yards. Four units are equipped with single car garages, while one unit offers a covered carport, providing ample on site parking and enhancing tenant convenience. The generous outdoor areas present opportunities for future enhancements that may support increased rental value. The property has been selectively upgraded over time, including interior and exterior painting, new flooring, entry improvements, plumbing and drain line upgrades, replacement of water valves and fixtures, electrical fixture updates with GFCI outlet enhancements, one roof replacement with tune ups on remaining roofs, refinished kitchen and bath surfaces, newer wall heaters, and updated fencing. Despite these improvements, current rents remain below market, and ownership estimates an approximate 15 percent total income upside achievable through unit turnover and additional interior modernization. INVESTMENT PROFILE: The five-unit property is currently positioned to generate approximately $13,450 per month, or $161,400 annually, based on projected rents of five single detached residential units at approximately $3,300, $2,950, $2,750, $2,300 and $2,150/month. At the $2,600,000 asking price: Gross Annual Income: $161,400. Gross Cap Rate: approximately 6.20% Estimated Net Cap Rate: approximately 4.5%, depending on actual operating expenses and insurance. The property is zoned R 3000, permitting detached and attached dwelling units at a maximum density of 14 units per acre. Based on the site’s approximate 0.67 acre footprint, the maximum permitted density is nine dwelling units, with the potential for additional units through the State Density Bonus Law or Accessory Dwelling Units (ADUs), subject to municipal review. Developers may also consider full redevelopment; new primary dwelling units would require discretionary approval, and detailed proposals may be submitted to the City of Imperial Beach Planning Department once project parameters are defined. Numerous recently completed projects in the immediate vicinity provide strong proof of concept for redevelopment in this corridor. With Imperial Beach experiencing ongoing revitalization, improved infrastructure, and sustained private investment, the property offers both current cash flow and long term appreciation potential. Its proximity to beaches, dining, retail, and major transportation routes further enhances its desirability. This offering is well suited for investors seeking to expand cash flow, build equity, and capitalize on one of coastal San Diego’s most active and evolving multifamily submarkets.

Multifamily · 5 units

Valued on income: each unit priced from closed leases nearby, then added up. County records: 5 units.

UnitUnitsRent eachSubtotal
Average unit~1,052 sqft · 13 leases within 0.5 mi5$2,789$13,945
Gross rent, all units$13,945/mo

The listing describes 2 × 2-bed, 2 × 3-bed, 1 × 2-bed. Units of different sizes are priced as the average unit: by bed count alone, unit rents ran 17% off in our backtest.

Gross rent multiplier
15.5

Price ÷ a year's gross rent

Price per unit
$520,000

Median $320,682 across 32 listed 5+ unit buildings in San Diego County

NOI (a year)
$70,923

Default vacancy, management, upkeep, tax, insurance

Cap rate
2.73%

Its grade compares it with other multifamily listings only: a building valued on income isn't ranked against houses and condos.

Five or more units take a commercial loan, whose terms differ from a home loan's; the cashflow below uses the site's default 20% down, 30-year terms. FHA's owner-occupied 3.5% down covers 2–4 units only.

Compare other buildings on the small multifamily page.

Mortgage Calculator

Est. Monthly Payment

$17,802

Principal & Interest$14,444
Property Tax$2,600
Insurance$758
%($520,000)
%
Loan Term

Location

Loading map...

Zoned Schools

  • Elementary

    Oneonta Elementary · grades K-6 · South Bay Union

  • Middle

    Mar Vista Academy · grades 7-8 · Sweetwater Union High

  • High

    Mar Vista Senior High · grades 9-12 · Sweetwater Union High

The district's assigned schools for this parcel, from its attendance boundaries and rules. Boundaries change: confirm with the district before you buy.

This is a 5-unit building: on the mid-term and short-term tabs, enter the rent, nightly rate and occupancy for all units combined.

Investment Score

29C
Est. Monthly Rent
$13,945

5 units of about 1,052 sqft, each priced from up to 13 closed leases within 0.5 mi · $12,280–$16,030

Monthly Cashflow

Rent − PITIA

-$3,857
Full Cashflow

Incl. vacancy, PM, maint, capex

-$9,231

What would make this work?

$9,231/mo short at 20% down; 72% down or +$11,988/mo rent closes it.

Break-even price

46% under asking

$1,398,023
Break-even rent

$11,988/mo above the estimate

$25,933/mo
Cashflow at 35% down
−$6,523/mo
Down payment to break even

$1,872,000 cash

72%
Rate to break even

Negative even at a 0% loan

Not reachable

Mortgage (P+I)
$14,444
Cap Rate
2.73%
Cash-on-Cash
-21.30%
DSCR

Need ≥ 1.25 for DSCR loan

0.78

NOI (Annual)
$70,923
Price-to-Rent

Lower = better for investors

15.5

* Modelled at 20% down, 7.43% rate, 30yr · vacancy 8% · PM 10% · capex 5% · maintenance 1%/yr.

Estimates only. Not financial advice. Verify all figures independently with a licensed professional before making any investment decision.

Open Full Calculator
CCashflow−$9,231/mo