Connectez-vous/S’inscrire
Votre e-mail a été envoyé.
1220 W 27th St Immeuble residentiel 4 lots 3 278 804 € (819 701 €/Lot) Taux de capitalisation 6,31 % Los Angeles, CA 90007



Certaines informations ont été traduites automatiquement.
INFORMATIONS PRINCIPALES SUR L'INVESTISSEMENT
- CURRENT HIGH YIELD 6.3% CAP RATE
- LOCATED IN THE DESIRABLE DPS PATROL ZONE
- EXCELLENT ADU POTENTIAL OPPORTUNITY
- 100% FULLY OCCUPIED FOR THE 2025-2026 YEAR
- COMPLETELY UPDATED & REMODELED TURN-KEY INVESTMENT
- PRIME NORTH OF CAMPUS LOCATION - WALKING DISTANCE TO THE USC CAMPUS & VILLAGE
RÉSUMÉ ANALYTIQUE
The Davis Saadian Group is pleased to present a premier student housing investment opportunity at 1220 W. 27th Street, located just steps from the University of Southern California (USC). Positioned north of campus in the highly desirable DPS Patrol Zone, this asset offers unmatched security, convenience, and demand from USC’s growing student population.
The property consists of a two-story wood-frame and stucco building on a raised foundation, with 5,108 SF of living space on a 6,346 SF lot. Extensively updated and remodeled in 2024, the building showcases brand-new hardwood floors, quartz countertops, stainless steel kitchen appliances, in-unit washer/dryers, double-pane windows, copper plumbing, and an upgraded electrical panel. The roof is in excellent condition, providing long-term stability and minimal deferred maintenance for new ownership.
Currently configured as 16 bedrooms, the property is fully leased to USC students and generates a strong gross income of $23,233/month. Each unit is individually metered for gas and electricity, reducing operating expenses and maximizing efficiency.
A major value-add component exists through the property’s expansive lot size, which allows for the construction of two (2) additional ADUs, each 5-bedroom + 4-bathroom. Upon completion, these units would significantly increase rental income potential, boosting projected gross income to approximately $32,500/month and delivering an excellent yield in one of the most competitive rental markets in Los Angeles.
With its prime location, modern upgrades, and clear pathway for value creation, 1220 W. 27th Street offers investors a rare opportunity to secure a turnkey, cash-flowing asset in one of the nation’s most sought-after student housing markets.
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 property consists of a two-story wood-frame and stucco building on a raised foundation, with 5,108 SF of living space on a 6,346 SF lot. Extensively updated and remodeled in 2024, the building showcases brand-new hardwood floors, quartz countertops, stainless steel kitchen appliances, in-unit washer/dryers, double-pane windows, copper plumbing, and an upgraded electrical panel. The roof is in excellent condition, providing long-term stability and minimal deferred maintenance for new ownership.
Currently configured as 16 bedrooms, the property is fully leased to USC students and generates a strong gross income of $23,233/month. Each unit is individually metered for gas and electricity, reducing operating expenses and maximizing efficiency.
A major value-add component exists through the property’s expansive lot size, which allows for the construction of two (2) additional ADUs, each 5-bedroom + 4-bathroom. Upon completion, these units would significantly increase rental income potential, boosting projected gross income to approximately $32,500/month and delivering an excellent yield in one of the most competitive rental markets in Los Angeles.
With its prime location, modern upgrades, and clear pathway for value creation, 1220 W. 27th Street offers investors a rare opportunity to secure a turnkey, cash-flowing asset in one of the nation’s most sought-after student housing markets.
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 - 2025) |
ANNUEL | ANNUEL PAR m² |
|---|---|---|
| Revenu de location brut |
257 463 €
|
542,54 €
|
| Autres revenus |
-
|
-
|
| Perte due à la vacance |
-
|
-
|
| Revenu brut effectif |
257 463 €
|
542,54 €
|
| Taxes |
-
|
-
|
| Frais d’exploitation |
-
|
-
|
| Total des frais |
50 707 €
|
106,85 €
|
| Résultat net d’exploitation |
206 756 €
|
435,69 €
|
BILAN FINANCIER (RÉEL - 2025)
| Revenu de location brut | |
|---|---|
| Annuel | 257 463 € |
| Annuel par m² | 542,54 € |
| Autres revenus | |
|---|---|
| Annuel | - |
| Annuel par m² | - |
| Perte due à la vacance | |
|---|---|
| Annuel | - |
| Annuel par m² | - |
| Revenu brut effectif | |
|---|---|
| Annuel | 257 463 € |
| Annuel par m² | 542,54 € |
| Taxes | |
|---|---|
| Annuel | - |
| Annuel par m² | - |
| Frais d’exploitation | |
|---|---|
| Annuel | - |
| Annuel par m² | - |
| Total des frais | |
|---|---|
| Annuel | 50 707 € |
| Annuel par m² | 106,85 € |
| Résultat net d’exploitation | |
|---|---|
| Annuel | 206 756 € |
| Annuel par m² | 435,69 € |
INFORMATIONS SUR L’IMMEUBLE
| Prix | 3 278 804 € | Sous-type de bien | Dortoir |
| Prix par lot | 819 701 € | Surface du lot | 0,06 ha |
| Type de vente | Investissement | Surface de l’immeuble | 475 m² |
| Taux de capitalisation | 6,31 % | Occupation moyenne | 100% |
| Multiplicateur du loyer brut | 12.7 | Nb d’étages | 2 |
| Nb de lots | 4 | Année de construction/rénovation | 1913/2024 |
| Type de bien | Immeuble residentiel | Ratio de stationnement | 0,16/1 000 m² |
| Zonage | LARD1.5 | ||
| Prix | 3 278 804 € |
| Prix par lot | 819 701 € |
| Type de vente | Investissement |
| Taux de capitalisation | 6,31 % |
| Multiplicateur du loyer brut | 12.7 |
| Nb de lots | 4 |
| Type de bien | Immeuble residentiel |
| Sous-type de bien | Dortoir |
| Surface du lot | 0,06 ha |
| Surface de l’immeuble | 475 m² |
| Occupation moyenne | 100% |
| Nb d’étages | 2 |
| Année de construction/rénovation | 1913/2024 |
| Ratio de stationnement | 0,16/1 000 m² |
| Zonage | LARD1.5 |
LOT INFORMATIONS SUR LA COMBINAISON
| DESCRIPTION | NB DE LOTS | MOY. LOYER/MOIS | m² |
|---|---|---|---|
| 5+3 | 1 | 5 227 € | - |
| 4+3 | 2 | 5 281 € | - |
| 3+3 | 1 | 5 580 € | - |
1 1
Walk Score®
Très praticable à pied (84)
Bike Score®
Un paradis pour les cyclistes (94)
TAXES FONCIÈRES
| Numéro de parcelle | 5055-027-008 | Évaluation des aménagements | 1 062 998 € |
| Évaluation du terrain | 1 299 219 € | Évaluation totale | 2 362 217 € |
TAXES FONCIÈRES
Numéro de parcelle
5055-027-008
Évaluation du terrain
1 299 219 €
Évaluation des aménagements
1 062 998 €
Évaluation totale
2 362 217 €
1 sur 26
VIDÉOS
VISITE EXTÉRIEURE 3D MATTERPORT
VISITE 3D
PHOTOS
STREET VIEW
RUE
CARTE
1 sur 1
Présenté par
1220 W 27th 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.
