Connectez-vous/S’inscrire
Votre e-mail a été envoyé.
Gemini Townhomes 1208 W 25th St 5 Lot Offre d’immeuble d’habitation à 2 764 736 € à un taux de capitalisation de 7,67 % Los Angeles, CA 90007
Certaines informations ont été traduites automatiquement.
INFORMATIONS PRINCIPALES SUR L'INVESTISSEMENT
- Lowest Price / Sqft New Construction USC Listing
- Superior North of Campus Location
- Offered at 7.67% CAP & 8.42 GRM
RÉSUMÉ ANALYTIQUE
The Ben Lee Group of Marcus & Millichap is pleased to present 1208 W 25th St, a newly constructed 24-bed student housing property located just north of USC within the 24-hour DPS patrol zone.
Built by a leading student housing operator, the property consists of three units, a 10-bedroom/5-bath, 9-bedroom/4-bath, and a 5-bedroom/5-bath ADU, each fully furnished with in-unit laundry, large kitchens, and oversized common areas. The townhouse-style layout, rooftop decks, and outdoor patio attract both large student groups and traditional by-the-bed tenants.
Offering a 7.67% CAP rate and 8.64 GIM, the asset provides the highest on-market return currently available to USC housing investors, fully leased for the 2025-2026 academic year.
Located walking distance to USC, USC Village, and the Expo/Vermont Metro Station, 1208 W 25th St offers immediate cash flow, no deferred maintenance, and strong long-term leasing durability.
The property also qualifies for 100% bonus depreciation, giving investors a rare combination of yield, tax advantages, and meaningful long-term upside in one of Los Angeles' most durable student housing submarkets.
Built by a leading student housing operator, the property consists of three units, a 10-bedroom/5-bath, 9-bedroom/4-bath, and a 5-bedroom/5-bath ADU, each fully furnished with in-unit laundry, large kitchens, and oversized common areas. The townhouse-style layout, rooftop decks, and outdoor patio attract both large student groups and traditional by-the-bed tenants.
Offering a 7.67% CAP rate and 8.64 GIM, the asset provides the highest on-market return currently available to USC housing investors, fully leased for the 2025-2026 academic year.
Located walking distance to USC, USC Village, and the Expo/Vermont Metro Station, 1208 W 25th St offers immediate cash flow, no deferred maintenance, and strong long-term leasing durability.
The property also qualifies for 100% bonus depreciation, giving investors a rare combination of yield, tax advantages, and meaningful long-term upside in one of Los Angeles' most durable student housing submarkets.
BILAN FINANCIER (RÉEL - 2024) |
ANNUEL | ANNUEL PAR m² |
|---|---|---|
| Revenu de location brut |
320 035 €
|
434,19 €
|
| Autres revenus |
-
|
-
|
| Perte due à la vacance |
16 002 €
|
21,71 €
|
| Revenu brut effectif |
304 034 €
|
412,48 €
|
| Taxes |
-
|
-
|
| Frais d’exploitation |
-
|
-
|
| Total des frais |
92 059 €
|
124,89 €
|
| Résultat net d’exploitation |
211 975 €
|
287,58 €
|
BILAN FINANCIER (RÉEL - 2024)
| Revenu de location brut | |
|---|---|
| Annuel | 320 035 € |
| Annuel par m² | 434,19 € |
| Autres revenus | |
|---|---|
| Annuel | - |
| Annuel par m² | - |
| Perte due à la vacance | |
|---|---|
| Annuel | 16 002 € |
| Annuel par m² | 21,71 € |
| Revenu brut effectif | |
|---|---|
| Annuel | 304 034 € |
| Annuel par m² | 412,48 € |
| Taxes | |
|---|---|
| Annuel | - |
| Annuel par m² | - |
| Frais d’exploitation | |
|---|---|
| Annuel | - |
| Annuel par m² | - |
| Total des frais | |
|---|---|
| Annuel | 92 059 € |
| Annuel par m² | 124,89 € |
| Résultat net d’exploitation | |
|---|---|
| Annuel | 211 975 € |
| Annuel par m² | 287,58 € |
INFORMATIONS SUR L’IMMEUBLE
CARACTÉRISTIQUES
CARACTÉRISTIQUES DU LOT
- Cuisine
CARACTÉRISTIQUES DU SITE
- Accès contrôlé
- Cour
- Laverie
- Système de sécurité
- Clôturé
- Lots meublés disponibles
- Wi-Fi
- Espace d’entreposage
- Local à vélos
- Wi-Fi communautaire
LOT INFORMATIONS SUR LA COMBINAISON
| DESCRIPTION | NB DE LOTS | MOY. LOYER/MOIS | m² |
|---|---|---|---|
| 9+4 | 1 | 8 242 € | - |
| 5+5 | 1 | 5 508 € | - |
| 10+5 | 1 | 10 949 € | - |
1 1
Walk Score®
Idéal pour les promeneurs (92)
Bike Score®
Un paradis pour les cyclistes (90)
1 sur 14
VIDÉOS
VISITE EXTÉRIEURE 3D MATTERPORT
VISITE 3D
PHOTOS
STREET VIEW
RUE
CARTE
1 sur 1
Présenté par
Gemini Townhomes | 1208 W 25th 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.