Share this listing
Pre-formatted captions, a short link, and a QR code — ready to paste.
Share image
Sized for LinkedIn · 1200×627 — matches the caption above.
Rendering preview…
870 GARNET AVE
SAN DIEGO, CA 92109-2726
Asking Price
$5.20M
Asset Type
Residential Retail
Class
Class B
What's Special
A+ Corner Lot with Stamped Plans | 3.8% Cap Covered Land Play | 9,353 SF <ul><li>Approved 29-unit multi-family development plans included</li><li>Situated on highly visible corner of Garnet Ave & Bayard Ave</li><li>Surrounded by a variety of amenities on the heart of Pacific Beach</li><li>Proforma Parking Cap Rate: 3.8%</li><li>Proforma Parking Income: $193,833</li></ul><p></p>
Free Valuation Calculator
No login requiredRun the numbers on this deal. All calculations are estimates — verify with your lender and accountant.
NOI
$80,000
Cap Rate
1.54%
DSCR
0.26
Underwater
Cash-on-Cash
-14.66%
Monthly Payment
$25,726.763
Annual Cash Flow
$-228,721.153
