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…
380 Plymouth Drive
Vista, CA 92083
Asking Price
$11.75M
Cap Rate
4.6%
Asset Type
Apartment Building Multifamily
Class
Class B
What's Special
Multifamily | 4.60% CAP | 32 Units <ul><li>Exceptional value-add opportunity with significant upside potential</li><li>In-place assumable financing: $7,300,000 loan at 5% interest-only, fixed for 10 years with no prepayment penalty</li><li>32 units with mix of (19) 2Bed/2Bath and (13) 1Bed/1Bath configurations</li><li>30,804 rentable SF on 1.45-acre lot</li><li>Current Cap Rate of 4.6%, Market Cap Rate of 6.15% post-remodel</li><li>Pro-forma GRM of 10.8 with conservative market projections</li><li>Strategic location near V
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
0.68%
DSCR
0.11
Underwater
Cash-on-Cash
-17.52%
Monthly Payment
$58,132.589
Annual Cash Flow
$-617,591.068
