
Cardinal Commons | 1286 W 35th Pl
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 !
Cardinal Commons 1286 W 35th Pl Immeuble residentiel 5 lots 4 379 668 € (875 934 €/Lot) Taux de capitalisation 6,57 % Los Angeles, CA 90007



Certaines informations ont été traduites automatiquement.
INFORMATIONS PRINCIPALES SUR L'INVESTISSEMENT
- The Neema Group of Marcus & Millichap is pleased to present 1286 W 35th Pl, a newly constructed 25-bed student housing opportunity
- The property is currently in lease up, drawing from the strong demand for off-campus housing from the 47,000 students currently enrolled at USC
- All units are fully furnished and offer spacious floor plans with abundant natural light and contemporary finishes
- Located just west of the University of Southern California, within the USC Department of Public Safety 24 Hour Patrol Zone
- The property features two three-bedroom units, two five-bedroom units, and one six-bedroom unit, along with three tandem parking spaces and one single
- Oversized bedrooms an investor upside through additional double occupancy bedrooms, bringing the total potential bed count to 27
RÉSUMÉ ANALYTIQUE
The Neema Group of Marcus & Millichap is pleased to present 1286 W 35th Pl, a newly constructed 25-bed student housing opportunity located just west of the University of Southern California, within the USC Department of Public Safety 24 Hour Patrol Zone.
The property is currently in lease up, drawing from the strong demand for off-campus housing from the 47,000 students currently enrolled at the University of Southern California. Approximately ~60% of all USC students live in off-campus housing, offering new ownership predictable demand and a low vacancy rate tied to one of the nation’s top academic institutions. USC continues to rise in academic rankings, setting a record high applications and record low acceptance rate in 2024.
The property features two three-bedroom units, two five-bedroom units, and one six-bedroom unit, along with three tandem parking spaces and one single space. All units are fully furnished and offer spacious floor plans with abundant natural light and contemporary finishes, including brand new flooring, tile bathrooms with modern vanities and quartz countertops, and kitchens equipped with stainless steel appliances, built in microwaves, solid-surface counters, and ample cabinetry. Additional highlights include built-in closets, in-unit washer and dryer, central heating and air conditioning, and double-pane windows.
The bedrooms feature a mix of double occupancy, single occupancy ensuite bathroom and single occupancy shared bathroom, offering bedrooms across a range of price points to attract students seeking off-campus accommodation at varying price points.
At the asking price, the property is being offered at $199,552 per bed with a projected 6.57% CAP rate and 11.34 GIM upon stabilization. Multiple bedrooms in the property are oversized, offering an investor further upside through additional double occupancy bedrooms, bringing the total potential bed count to 27.
The property also features solar panels, tankless water heaters, security camera system, and is separately metered for water, gas and electricity.
The subject property is a half-mile walk to the main University Park Campus of USC and less than a mile from USC Village. It is also down the street from the Expo/Vermont metro rail station, allowing residents an easy commute to Downtown Los Angeles, Mid-City, and the Westside outside of their daily commute to campus.
The property is currently in lease up, drawing from the strong demand for off-campus housing from the 47,000 students currently enrolled at the University of Southern California. Approximately ~60% of all USC students live in off-campus housing, offering new ownership predictable demand and a low vacancy rate tied to one of the nation’s top academic institutions. USC continues to rise in academic rankings, setting a record high applications and record low acceptance rate in 2024.
The property features two three-bedroom units, two five-bedroom units, and one six-bedroom unit, along with three tandem parking spaces and one single space. All units are fully furnished and offer spacious floor plans with abundant natural light and contemporary finishes, including brand new flooring, tile bathrooms with modern vanities and quartz countertops, and kitchens equipped with stainless steel appliances, built in microwaves, solid-surface counters, and ample cabinetry. Additional highlights include built-in closets, in-unit washer and dryer, central heating and air conditioning, and double-pane windows.
The bedrooms feature a mix of double occupancy, single occupancy ensuite bathroom and single occupancy shared bathroom, offering bedrooms across a range of price points to attract students seeking off-campus accommodation at varying price points.
At the asking price, the property is being offered at $199,552 per bed with a projected 6.57% CAP rate and 11.34 GIM upon stabilization. Multiple bedrooms in the property are oversized, offering an investor further upside through additional double occupancy bedrooms, bringing the total potential bed count to 27.
The property also features solar panels, tankless water heaters, security camera system, and is separately metered for water, gas and electricity.
The subject property is a half-mile walk to the main University Park Campus of USC and less than a mile from USC Village. It is also down the street from the Expo/Vermont metro rail station, allowing residents an easy commute to Downtown Los Angeles, Mid-City, and the Westside outside of their daily commute to campus.
BILAN FINANCIER (PRO FORMA - 2025) Cliquez ici pour accéder à |
ANNUEL | ANNUEL PAR m² |
---|---|---|
Revenu de location brut |
$99,999
![]() |
$9.99
![]() |
Autres revenus |
$99,999
![]() |
$9.99
![]() |
Perte due à la vacance |
$99,999
![]() |
$9.99
![]() |
Revenu brut effectif |
$99,999
![]() |
$9.99
![]() |
Taxes |
$99,999
![]() |
$9.99
![]() |
Frais d’exploitation |
$99,999
![]() |
$9.99
![]() |
Total des frais |
$99,999
![]() |
$9.99
![]() |
Résultat net d’exploitation |
$99,999
![]() |
$9.99
![]() |
BILAN FINANCIER (PRO FORMA - 2025) Cliquez ici pour accéder à
Revenu de location brut | |
---|---|
Annuel | $99,999 |
Annuel par m² | $9.99 |
Autres revenus | |
---|---|
Annuel | $99,999 |
Annuel par m² | $9.99 |
Perte due à la vacance | |
---|---|
Annuel | $99,999 |
Annuel par m² | $9.99 |
Revenu brut effectif | |
---|---|
Annuel | $99,999 |
Annuel par m² | $9.99 |
Taxes | |
---|---|
Annuel | $99,999 |
Annuel par m² | $9.99 |
Frais d’exploitation | |
---|---|
Annuel | $99,999 |
Annuel par m² | $9.99 |
Total des frais | |
---|---|
Annuel | $99,999 |
Annuel par m² | $9.99 |
Résultat net d’exploitation | |
---|---|
Annuel | $99,999 |
Annuel par m² | $9.99 |
INFORMATIONS SUR L’IMMEUBLE
LOT INFORMATIONS SUR LA COMBINAISON
DESCRIPTION | NB DE LOTS | MOY. LOYER/MOIS | m² |
---|---|---|---|
3+2 | 1 | - | - |
3+2.5 | 1 | - | - |
5+4 | 2 | - | - |
6+5 | 1 | - | - |
1 of 1
Walk Score®
Très praticable à pied (75)
Bike Score®
Très praticable en vélo (79)
1 de 20
VIDÉOS
VISITE 3D
PHOTOS
STREET VIEW
RUE
CARTE
1 of 1
Présenté par

Cardinal Commons | 1286 W 35th Pl
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.