Partager cette annonce

Message

952 caractères restants

Hum, une erreur s’est produite lors de l’envoi de votre message. Veuillez réessayer.

Votre e-mail a été envoyé.

Toujours intéressé ?

Contactez le courtier pour plus d'informations sur cette propriété

Certaines informations ont été traduites automatiquement.

Informations principales sur l'investissement

  • CURRENT HIGH YIELD 6.5% 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 proud to present a premier student housing investment opportunity at 1220 W. 27th Street, located just steps from the University of Southern California.Situated north of campus within the highly sought-after DPS Patrol Zone, this property benefits from exceptional security, walkability, and consistent demand driven by USC’s expanding student population.
The asset features a two-story wood-frame and stucco building on a raised foundation, offering 5,108 square feet of living space on a 6,346 square foot lot. The property underwent a comprehensive renovation in 2024 and showcases modern, high-demand finishes including luxury vinyl plank flooring, quartz countertops, stainless steel appliances, in-unit washer/dryers, double-pane windows, copper plumbing, and an upgraded electrical panel. The roof is in excellent condition, providing peace of mind and minimal deferred maintenance for new ownership.
Currently configured as 16 bedrooms, the property is fully leased to USC students and generates strong in-place income of $23,225 per month. Each unit is individually metered for gas and electricity, helping keep operating expenses low and improving overall efficiency.
A compelling value-add opportunity exists through the property’s oversized lot, which allows for the development of two ADU. Upon completion, projected gross income increases to approximately $32,500 per month, significantly enhancing cash flow and long-term returns.
With its unbeatable location, modern upgrades, strong in-place income, and clear upside through future development, 1220 W. 27th Street represents a rare opportunity to acquire a turnkey, cash-flowing student housing asset in one of Los Angeles’ most competitive and supply-constrained rental markets. The asset is currently priced at a current 6.5% Cap Rate. Please email for the Financial Analysis/ 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 - 2025)

Annuel Annuel par m²
Revenu de location brut 240 482 € 506,76 €
Autres revenus - -
Perte due à la vacance - -
Revenu brut effectif 240 482 € 506,76 €
Taxes - -
Frais d’exploitation - -
Total des frais 44 459 € 93,69 €
Résultat net d’exploitation 196 022 € 413,07 €

Bilan financier (Réel - 2025)

Revenu de location brut
Annuel 240 482 €
Annuel par m² 506,76 €
Autres revenus
Annuel -
Annuel par m² -
Perte due à la vacance
Annuel -
Annuel par m² -
Revenu brut effectif
Annuel 240 482 €
Annuel par m² 506,76 €
Taxes
Annuel -
Annuel par m² -
Frais d’exploitation
Annuel -
Annuel par m² -
Total des frais
Annuel 44 459 €
Annuel par m² 93,69 €
Résultat net d’exploitation
Annuel 196 022 €
Annuel par m² 413,07 €

Informations sur l’immeuble

Prix 3 015 731 €
Prix par lot 753 933 €
Type de vente Investissement
Multiplicateur du loyer brut 12.5
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
5+3 1 5 220 € -
4+3 2 5 274 € -
3+3 1 5 479 € -
Very walkable
80/100
Very drivable
80/100
Strong public transit
80/100
Very bikeable
80/100

Taxes foncières

Taxes foncières

Numéro de parcelle
5055-027-008
Évaluation du terrain
1 297 550 €
Évaluation des aménagements
1 061 632 €
Évaluation totale
2 359 182 €
  • ID de l’annonce: 38053295

  • Date de mise sur le marché: 13/10/2025

  • Dernière mise à jour:

  • Adresse: 1220 W 27th St, Los Angeles, CA 90007

Lien copié
Votre compte LoopNet a été créé !

Veuillez partager vos commentaires

Nous vous invitons à nous faire part de vos commentaires sur la façon dont nous pouvons améliorer LoopNet afin de mieux répondre à vos besoins.
X
{{ getErrorText(feedbackForm.starRating, "Ce notation") }}
255 caractères max. ({{ remainingChars() }} caractèrecaractères restantsur)
{{ getErrorText(feedbackForm.msg, "Ce notation") }}
{{ getErrorText(feedbackForm.fname, "Ce prénom") }}
{{ getErrorText(feedbackForm.lname, "Ce nom") }}
{{ getErrorText(feedbackForm.phone, "Ce numéro de téléphone") }}
{{ getErrorText(feedbackForm.phonex, "Cette extension de téléphone") }}
{{ getErrorText(feedbackForm.email, "Cet email") }}