This 10-unit apartment building, located at 711 Franklin Ln, Vista, CA 92084, presents a compelling investment opportunity. Built in 1986, the property boasts 10,915 square feet on a 5,469 square foot lot and features ten spacious two-bedroom, two-bathroom units, each approximately 1090 square feet, complete with patios/balconies, a garage, and dedicated storage and parking spaces. The property currently generates a Net Operating Income (NOI) of $145,186, representing a 4.28% cap rate. A pro-forma NOI of $200,127 projects a 5.89% cap rate, indicating significant upside potential. Each unit is priced at $339,500, and the asking price for the entire complex is $3,395,000. The property includes an on-site, coin-operated laundry facility, providing additional revenue. Recent capital improvements include new electrical sub-panels in every unit. The property is zoned SPI and currently has an existing loan with Chase Bank at 3.52% interest, with a balance of approximately $1,450,000, set to adjust in late 2026. The complex is primarily occupied by long-term tenants, suggesting further rental growth opportunities. This property offers a strong value-add proposition for investors seeking a stable income stream with significant upside potential in the desirable Vista, California market.
Valuation by Paperhouses methods
Valuation date:
Dec 11, 2024
CAP approach
CAP return
Valuation
6%
$3,006,876
6.5%
$2,775,578
7%
$2,577,322
Comparable approach
Method
Valuation
Relative Method
$2,784,391
Geo Method
$5,954,716
Alternative Use
Use
Valuation
Residential
$2,775,578
Hospitality
$2,542,414
Educational
$2,115,259
Medical
$2,188,006
Retail
$3,290,402
Location Insight
City
Vista
County
San Diego
State
California
Latitude
33.2079
Longitude
-117.237
CBSA code
41740
CBSA name
SAN DIEGO-CARLSBAD-SAN MARCOS, CA METROPOLITAN STATISTICAL AREA
How do I add a non-forward facing team member such as a broker coordinator or broker aide to a listing in order to ensure they get notifications on the property?
Please email our support team at [email protected] and they will add the team member.
How do I access a private listing?
Please contact the broker directly with the information provided on the listing. Once the broker approves your credentials he will make the information public to you.
How can I contact the broker?
We strongly encourage to message the broker through our portal by clicking on the “Envelope” icon next to the brokers photo on the property page. We’ve found brokers response time is much quicker via our messaging portal than phone as brokers are always on the go.
How do I unsubscribe from emails?
At the footer of each email you will find links to Reduce Email Frequency, Adjust Email Settings or Unsubscribe altogether. If you choose to Unsubscribe and are still receiving emails please reach out to us at [email protected].
Learn more
Useful Information
Request information
Message sent successfully
Error
If you are the owner or broker of this property and would like to edit or remove this listing please send a message to web site administrator.
Message sent successfully
Error
Email this Information
Message sent successfully
Error
Disclaimer
The property value estimates provided on this website are automated calculations based on publicly available data, user-submitted information, and proprietary algorithms. These estimates are not appraisals and should not be used as a substitute for a professional valuation by a licensed appraiser.
We do not guarantee the accuracy, reliability, or completeness of these estimates, as market conditions, property features, and other factors may affect actual property values. Users should conduct their own due diligence and consult with a real estate professional before making financial or investment decisions.
By using this service, you acknowledge and accept that all estimates are provided for informational purposes only and that this website assumes no liability for any reliance on the provided valuations.
Sign Up
Already a member?
Just one more step, let’s verify your email
We have sent a verification link to
Please check your inbox to complete the process.
Just click on the link in that email to complete your Sign up.
If you don’t see it, you may need to check your spam folder.
Email verification link expired
It seems that the verification link has expired.
No worries! We can send you a new link to email
Log In
Don't have an account?
Reset your password
New to Paperhouses?
Paperhouses
Reset your password
Enter the email address associated with your account and we'll send you a link to reset your password.
Check your email
We've resent password reset instructions to if it is an email on file.
Thanks! If matches an email we have on file, then we've sent you an email containing further instructions for resetting your password.
If you haven't received an email in 5 minutes, check your spam, resend, or try a different email.