• Dealsletter
  • Posts
  • #112: Napa Luxury Syndication + San Diego Development Goldmine

#112: Napa Luxury Syndication + San Diego Development Goldmine

This week's issue: Silverado Resort luxury syndication, Hillcrest 11-unit development opportunity, and Kansas City value-add strategies

Follow Dealsletter for more exclusive deals:
📲 Instagram/Threads: @Dealsletter
📲 X (Twitter): @Dealsletter
📲 TikTok: @Dealsletter

ⓧ Founder: @kdogbuilds

🚀 Beta Launch Coming Soon

We’re getting ready to launch the beta of our investment platform—built to help you find and analyze deals faster than ever.

As a subscriber, you’ll get first access on day one.

👉 Want to stay in the loop during development?

Follow us on X for behind-the-scenes updates, sneak peeks, and live launch alerts.

San Diego Hillcrest 11-Unit Development Opportunity

📍 Address: 3420-3430 Wilshire Ter, San Diego, CA 92104
💰 Price: $2,825,000
🏗️ Opportunity: 4 existing + 7 permit-ready units
🏦 True Cost: $256,818/unit for 11 total units

Why This is a Great Investment:

This is the deal of a lifetime - buying 4 existing units PLUS 7 permit-ready units with $300k of architectural work already completed! Located 1 block from Balboa Park in A+ Hillcrest with dual street access and sweeping views. You're essentially getting 11 units for half of new construction cost while the owner absorbs all permitting risk and cost.

The permit-ready status eliminates 12+ months of development risk and provides immediate construction opportunity.

Development Economics 📝

Investment Breakdown

Purchase Price

$2,825,000

Construction (7 units)

$1,400,000

Total Investment

$4,225,000

Cost per Unit (11 total)

$384,091

Market Value per Unit

$500,000+

Instant Equity Created

$1,270,000

Income Projections 📝

Revenue Analysis

4 Existing Units

$13,200/month

7 New Units

$21,000/month

Total Monthly Income

$34,200

Annual Income

$410,400

Stabilized NOI

$266,760

Stabilized Cap Rate

6.3%

Key Advantages:

  • Permits ready (saves 12+ months and $300k)

  • A+ location - 1 block to Balboa Park

  • Dual street access on 9,400 SF lot

  • Current income during development

  • 63% development ROI

Napa Silverado Resort Luxury Development Syndication

📍 Location: Silverado Resort & Country Club, Napa, CA
💰 Investment: $1,000,000 equity raise
🏗️ Project: 4,000 SF luxury custom home
🏦 Target ROI: 59.7% | Timeline: 18-24 months

Why This is a Great Investment:

Exclusive opportunity to develop a luxury custom home within the prestigious Silverado Resort! This 4,000 SF estate with west-facing sunset views over championship golf courses offers investors 30% of net profits ($596,535) with conservative $4.2M sale projection. Land already purchased and grading complete - significant de-risking with experienced team (285 projects since 1989).

This is trophy asset development in Napa's most exclusive resort community with substantial downside protection.

Contact: [email protected] OR click the button below!

Investment Structure 📝

Project Economics

Total Project Cost

$2,435,550

Projected Sale Price

$4,200,000

Net Profit

$1,988,450

Investor Returns (30%)

$596,535

ROI

59.7%

Timeline

18-24 months

Risk Mitigation 📝

  • Land purchased - $600,000 already invested

  • Grading complete - underground utilities done

  • Conservative pricing - $1,050/SF vs $1,250 market

  • Proven developer - 285 projects completed since 1989

  • 3% cost overrun buffer built into projections

Investment Terms:

  • Minimum: $100,000

  • Accredited investors only

  • Maximum 10 investors

  • Monthly progress reports

Missed the Market’s Big Moves?

The market moves fast - we make sure you don’t miss a thing.

Elite Trade Club delivers clear, no-fluff market intel straight to your inbox every morning.

From stocks to big-picture trends, we cover what actually matters.

Join 100,000+ readers who start their day with the edge.

San Diego Linda Vista 6-Plex

📍 Address: 2868 Preece St, San Diego, CA 92111
💰 Price: $2,250,000 ($375,000/unit)
🏢 Property: 6 brand new 1BR units (built 2025)
🏦 Strategy: Self-manage + tenant utilities = positive cash flow

Why This is a Great Investment:

Brand new 6-unit building that NOW works with proper assumptions! Self-management saves $8,743/year, tenant-paid utilities save $4,290/year, and DSCR financing at 6.375% creates positive cash flow from day one. New construction means minimal maintenance while Linda Vista continues gentrification trajectory.

Conservative strategy with new construction and growing market fundamentals.

Revised Performance 📝

Investment Metrics (35% Down)

Down Payment

$787,500

DSCR Loan Rate

6.375%

Monthly Income

$13,871

Monthly Expenses

$12,393

Monthly Cash Flow

$1,049

Cash-on-Cash Return

1.60%

Value-Add Opportunities 📝

Additional Income

Monthly

Annual

Assigned Parking (6 spaces)

$450

$5,400

Storage Units

$300

$3,600

Combined Upside

$750

$9,000

Optimized Cash Flow

$1,799

$21,588

Success Factors:

  • Must self-manage (saves $729/month)

  • 35% down for comfortable DSCR

  • New construction = low maintenance

  • Growing Linda Vista market

Subscribe to keep reading

This content is free, but you must be subscribed to Dealsletter to continue reading.

Already a subscriber?Sign in.Not now

Reply

or to participate.