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…
1146 N. Melrose Dr, Unit 801/802
Vista, CA 92083
Asking Price
$1.47M
Asset Type
Warehouse Industrial
Class
Class B
What's Special
1146 N. Melrose Dr, Unit 801/802, Vista, CA 92083 <ul><li>5,162 Square Feet Divisible into Two Units (801/802)</li><li>Floorplan Layout - Warehouse: 4,078 SF (79%) / Office: 1,084 SF (21%)</li><li>Clear Height: 16' Minimum</li><li>Power: Ample (Buyer to Verify)</li><li>Parking: 2.32/1000 SF (12 Stalls)</li><li>Grade Level Loading: Three (3) Grade Level Doors</li><li>Fenced Yard (Partially Covered): Approx. 2,000 SF</li><li>Sprinkler System: Fully Sprinklered Throughout</li><li>Current lease term: Lease through December 31, 2028 For add
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
5.44%
DSCR
0.92
Underwater
Cash-on-Cash
-1.66%
Monthly Payment
$7,278.546
Annual Cash Flow
$-7,342.558
