
7% Cap Rate | Walking Distance to USC | 1236-1238 W 30th St
Cette fonctionnalité n’est pas disponible pour le moment.
Nous sommes désolés, mais la fonctionnalité à laquelle vous essayez d’accéder n’est pas disponible actuellement. Nous sommes au courant du problème et notre équipe travaille activement pour le résoudre.
Veuillez vérifier de nouveau dans quelques minutes. Veuillez nous excuser pour ce désagrément.
– L’équipe LoopNet
merci

Votre e-mail a été envoyé !
7% Cap Rate | Walking Distance to USC 1236-1238 W 30th St Immeuble residentiel 5 lots 3 314 073 € (662 815 €/Lot) Taux de capitalisation 7,01 % Los Angeles, CA 90007



Certaines informations ont été traduites automatiquement.
INFORMATIONS PRINCIPALES SUR L'INVESTISSEMENT
- CURRENT STABILIZED HIGH YIELD 6.25% CAP RATE
- IN-UNIT WASHERS & DRYERS, STAINLESS STEEL APPLIANCES, HARDWOOD FLOORS, MODERN CABINETRY, & HOT-TUB
- TRIPLEX & NEWLY BUILT DUPLEX (2015)
- 100% OCCUPIED WITH USC STUDENTS
- NEW ROOF & UPDATED COPPER PLUMBING
- PRIME NORTH OF CAMPUS LOCATION, WALKING DISTANCE TO USC & LOCATED IN THE DPS PATROL ZONE
RÉSUMÉ ANALYTIQUE
The Davis Saadian Group is pleased to offer the opportunity to acquire this five (5) unit, turn-key student housing apartment complex, located in the highly desirable DPS Patrol Zone, and walking distance to the University of Southern California (USC). The site is well situated in the pristine rare North of campus pocket, consisting of a triplex built in 1907, and a duplex built in 2015.
The properties and all five (5) units have been completely updated & remodeled - featuring brand new hardwood floors, stainless steel kitchen appliances, quartz counter tops, tiled showers with glass enclosures, in-unit washer & dryers, wall-mounted flat screen televisions, and high-end finishes throughout the units. The property is fully gated and includes modern spacious units, garaged parking, and an outdoor common area with a gas barbecue and hot tub for students to enjoy.
The investment features a new roof, updated copper plumbing, double pane windows, and individually metered for water, gas & electricity (the tenants pay for all utilities). The building is approximately 5,295 rentable SF on a 6,952 SF lot, consisting of (3) 3-bedroom + 2-bathroom units, (1) 4-bedroom + 2-bathroom unit, and (1) studio unit. Combined with parental guarantees on leases and occupancy levels routinely achieving 100% for the school year, the asset represents a low-risk investment that is poised for continued growth and excellent operating fundamentals. The investment is 100% occupied with USC students, and fully leased for the year, with a gross income of $26,550/month. The investment is priced at a current 7% Cap Rate & 11.8x GRM. Please email for the Executive Summary/ Financial Analysis.
PLEASE NOTE THE FOLLOWING:
1) DO NOT DISTURB THE TENANTS.
2) Submit Offer on a CAR Residential-Income Purchase Agreement.
3) Interior Inspection/Books & Records Granted with an Accepted Offer.
4) Submit Proof of Funds & Pre-Qualification Letter with Offer.
5) Seller Selects all Services.
Disclaimer: All information has been secured from sources we believe to be reliable. However, we make no representation or warranties, expressed or implied, as to the accuracy of the information provided, including square footage, lot size, permitted or un-permitted spaces, and/or bedroom/bathroom count. Buyer is advised to independently verify the accuracy of this information through personal inspections and/or with appropriate professionals. Buyer bears all risk for any inaccuracies.
The properties and all five (5) units have been completely updated & remodeled - featuring brand new hardwood floors, stainless steel kitchen appliances, quartz counter tops, tiled showers with glass enclosures, in-unit washer & dryers, wall-mounted flat screen televisions, and high-end finishes throughout the units. The property is fully gated and includes modern spacious units, garaged parking, and an outdoor common area with a gas barbecue and hot tub for students to enjoy.
The investment features a new roof, updated copper plumbing, double pane windows, and individually metered for water, gas & electricity (the tenants pay for all utilities). The building is approximately 5,295 rentable SF on a 6,952 SF lot, consisting of (3) 3-bedroom + 2-bathroom units, (1) 4-bedroom + 2-bathroom unit, and (1) studio unit. Combined with parental guarantees on leases and occupancy levels routinely achieving 100% for the school year, the asset represents a low-risk investment that is poised for continued growth and excellent operating fundamentals. The investment is 100% occupied with USC students, and fully leased for the year, with a gross income of $26,550/month. The investment is priced at a current 7% Cap Rate & 11.8x GRM. Please email for the Executive Summary/ Financial Analysis.
PLEASE NOTE THE FOLLOWING:
1) DO NOT DISTURB THE TENANTS.
2) Submit Offer on a CAR Residential-Income Purchase Agreement.
3) Interior Inspection/Books & Records Granted with an Accepted Offer.
4) Submit Proof of Funds & Pre-Qualification Letter with Offer.
5) Seller Selects all Services.
Disclaimer: All information has been secured from sources we believe to be reliable. However, we make no representation or warranties, expressed or implied, as to the accuracy of the information provided, including square footage, lot size, permitted or un-permitted spaces, and/or bedroom/bathroom count. Buyer is advised to independently verify the accuracy of this information through personal inspections and/or with appropriate professionals. Buyer bears all risk for any inaccuracies.
BILAN FINANCIER (RÉEL - 2024) |
ANNUEL | ANNUEL PAR m² |
---|---|---|
Revenu de location brut |
279 699 €
![]() |
568,58 €
![]() |
Autres revenus |
-
![]() |
-
![]() |
Perte due à la vacance |
-
![]() |
-
![]() |
Revenu brut effectif |
279 699 €
![]() |
568,58 €
![]() |
Taxes |
-
![]() |
-
![]() |
Frais d’exploitation |
-
![]() |
-
![]() |
Total des frais |
52 016 €
![]() |
105,74 €
![]() |
Résultat net d’exploitation |
227 683 €
![]() |
462,84 €
![]() |
BILAN FINANCIER (RÉEL - 2024)
Revenu de location brut | |
---|---|
Annuel | 279 699 € |
Annuel par m² | 568,58 € |
Autres revenus | |
---|---|
Annuel | - |
Annuel par m² | - |
Perte due à la vacance | |
---|---|
Annuel | - |
Annuel par m² | - |
Revenu brut effectif | |
---|---|
Annuel | 279 699 € |
Annuel par m² | 568,58 € |
Taxes | |
---|---|
Annuel | - |
Annuel par m² | - |
Frais d’exploitation | |
---|---|
Annuel | - |
Annuel par m² | - |
Total des frais | |
---|---|
Annuel | 52 016 € |
Annuel par m² | 105,74 € |
Résultat net d’exploitation | |
---|---|
Annuel | 227 683 € |
Annuel par m² | 462,84 € |
INFORMATIONS SUR L’IMMEUBLE
Prix | 3 314 073 € | Classe d’immeuble | B |
Prix par lot | 662 815 € | Surface du lot | 0,06 ha |
Type de vente | Investissement | Surface de l’immeuble | 492 m² |
Taux de capitalisation | 7,01 % | Occupation moyenne | 100% |
Multiplicateur du loyer brut | 11.85 | Nb d’étages | 2 |
Nb de lots | 5 | Année de construction/rénovation | 2015/2020 |
Type de bien | Immeuble residentiel | Ratio de stationnement | 0,09/1 000 m² |
Sous-type de bien | Appartement | Zonage | LAR3 |
Style d’appartement | De faible hauteur |
Prix | 3 314 073 € |
Prix par lot | 662 815 € |
Type de vente | Investissement |
Taux de capitalisation | 7,01 % |
Multiplicateur du loyer brut | 11.85 |
Nb de lots | 5 |
Type de bien | Immeuble residentiel |
Sous-type de bien | Appartement |
Style d’appartement | De faible hauteur |
Classe d’immeuble | B |
Surface du lot | 0,06 ha |
Surface de l’immeuble | 492 m² |
Occupation moyenne | 100% |
Nb d’étages | 2 |
Année de construction/rénovation | 2015/2020 |
Ratio de stationnement | 0,09/1 000 m² |
Zonage | LAR3 |
CARACTÉRISTIQUES
CARACTÉRISTIQUES DU LOT
- Climatisation
- Balcon
- Lave-vaisselle
- Machine à laver/sèche-linge
- Sols carrelés
- Cuisine
- Planchers en bois
- Électroménager en acier inoxydable
- Grill
CARACTÉRISTIQUES DU SITE
- Laverie
- Spa
LOT INFORMATIONS SUR LA COMBINAISON
DESCRIPTION | NB DE LOTS | MOY. LOYER/MOIS | m² |
---|---|---|---|
3+2 | 3 | 5 048 € | 111 |
Studios | 1 | 1 536 € | 46 |
4+2 | 1 | 6 321 € | 139 |
1 of 1
Walk Score®
Idéal pour les promeneurs (90)
Bike Score®
Très praticable en vélo (84)
TAXES FONCIÈRES
Numéro de parcelle | 5039-001-050 | Évaluation des aménagements | 1 214 540 € |
Évaluation du terrain | 1 920 223 € | Évaluation totale | 3 134 762 € |
TAXES FONCIÈRES
Numéro de parcelle
5039-001-050
Évaluation du terrain
1 920 223 €
Évaluation des aménagements
1 214 540 €
Évaluation totale
3 134 762 €
1 de 30
VIDÉOS
VISITE 3D
PHOTOS
STREET VIEW
RUE
CARTE
1 of 1
Présenté par

7% Cap Rate | Walking Distance to USC | 1236-1238 W 30th St
Vous êtes déjà membre ? Connectez-vous
Hum, une erreur s’est produite lors de l’envoi de votre message. Veuillez réessayer.
Merci ! Votre message a été envoyé.