2022 Construction | 7.1% Cap Rate | 11.6 GRM 1372 W 35th Pl 5 Lot Offre d’immeuble d’habitation à 2 914 735 € à un taux de capitalisation de 7,10 % Los Angeles, CA 90007






Certaines informations ont été traduites automatiquement.
INFORMATIONS PRINCIPALES SUR L'INVESTISSEMENT
- Current High Yield 7.1% Cap Rate
- All units come fully furnished
- 100% occupied with USC Students
- Individually metered for gas, electric, and water
- Located in desirable DPS Patrol Zone
- Quartz Countertops & Stainless-steel appliances, in unit wash & dryers
RÉSUMÉ ANALYTIQUE
The Davis Saadian Group is pleased to offer the opportunity to acquire this brand new construction five (5) unit, 15-bedroom, student housing apartment complex, located in the highly desirable DPS Patrol Zone, and walking distance to the University of Southern California (USC).
This turnkey, 2022 new construction investment features fully furnished bedrooms, brand new hardwood floors, stainless steel kitchen appliances, quartz counter tops, tiled showers with glass enclosures, in-unit washer & dryers, and high-end finishes throughout the units. The investment features a new roof, copper plumbing, double pane windows, and individually metered for all utilities: gas, electricity, & water. The building is approximately 5,448 rentable square feet on a 6,800 square foot lot, consisting of (2) 3-bedroom + 3-bathroom units, (2) 4-bedroom + 3-bathroom units, and (1) 1-bedroom + 1-bathroom 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 $25,348/month. There’s approximately 15% potential upside in rents, which an investor can achieve closer to about $27,000/month. The investment is priced at a current 7.1% Cap Rate & 11.6x GRM. Email for the executive summary.
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.
This turnkey, 2022 new construction investment features fully furnished bedrooms, brand new hardwood floors, stainless steel kitchen appliances, quartz counter tops, tiled showers with glass enclosures, in-unit washer & dryers, and high-end finishes throughout the units. The investment features a new roof, copper plumbing, double pane windows, and individually metered for all utilities: gas, electricity, & water. The building is approximately 5,448 rentable square feet on a 6,800 square foot lot, consisting of (2) 3-bedroom + 3-bathroom units, (2) 4-bedroom + 3-bathroom units, and (1) 1-bedroom + 1-bathroom 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 $25,348/month. There’s approximately 15% potential upside in rents, which an investor can achieve closer to about $27,000/month. The investment is priced at a current 7.1% Cap Rate & 11.6x GRM. Email for the executive summary.
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 |
264 892 €
![]() |
523,36 €
![]() |
Autres revenus |
-
![]() |
-
![]() |
Perte due à la vacance |
-
![]() |
-
![]() |
Revenu brut effectif |
264 892 €
![]() |
523,36 €
![]() |
Taxes |
-
![]() |
-
![]() |
Frais d’exploitation |
-
![]() |
-
![]() |
Total des frais |
57 917 €
![]() |
114,43 €
![]() |
Résultat net d’exploitation |
206 975 €
![]() |
408,93 €
![]() |
INFORMATIONS SUR L’IMMEUBLE
Prix | 2 914 735 € |
Prix par lot | 582 947 € |
Type de vente | Investissement |
Taux de capitalisation | 7,10 % |
Multiplicateur du loyer brut | 11.6 |
Nb de lots | 5 |
Type de bien | Immeuble residentiel |
Surface du lot | 0,06 ha |
Surface de l’immeuble | 506 m² |
Occupation moyenne | 100% |
Nb d’étages | 3 |
Année de construction | 2022 |
Ratio de stationnement | 0,09/1 000 m² |
Zonage | LARD1.5 |
CARACTÉRISTIQUES
- Détecteur de fumée
CARACTÉRISTIQUES DU LOT
- Climatisation
- Lave-vaisselle
- Broyeur d’ordures
- Espace d’entreposage
- Machine à laver/sèche-linge
- Chauffage
- Ventilateurs de plafond
- Sols carrelés
- Cuisine avec coin repas
- Cuisine
- Planchers en bois
- Plafond voûté
- Accès internet à haut débit
- Machine à glace
- Réfrigérateur
- Système de sprinklers
- Électroménager en acier inoxydable
- Cuisinière
- Wi-Fi
- Salle à manger
- Fenêtres à double vitrage
- Congélateur
- Mains courantes
- Eau chaude instantanée
- Office
- Puits de lumière
- Sans tabac
- Compacteur à déchets
- Accessible aux fauteuils roulants (chambres)
CARACTÉRISTIQUES DU SITE
- Chambres individuelles fermant à clé
- Salle de bain privée
LOT INFORMATIONS SUR LA COMBINAISON
DESCRIPTION | NB DE LOTS | MOY. LOYER/MOIS | m² |
---|---|---|---|
3+3 | 1 | 4 408 € | - |
3+3 | 1 | 3 968 € | - |
4+3 | 1 | 5 427 € | - |
4+3 | 1 | 5 427 € | - |
1+1 | 1 | 1 603 € | - |
1 of 1
Walk Score®
Très praticable à pied (74)
Bike Score®
Très praticable en vélo (79)
TAXES FONCIÈRES
Numéro de parcelle | 5040-005-026 | Évaluation des aménagements | 1 394 421 € |
Évaluation du terrain | 892 865 € | Évaluation totale | 2 287 287 € |