Connectez-vous/S’inscrire
Votre e-mail a été envoyé.
USC Student Housing | Prime Location 1239 W 30th St Immeuble residentiel 6 lots 2 843 157 € (473 859 €/Lot) Taux de capitalisation 6,37 % Los Angeles, CA 90007



Certaines informations ont été traduites automatiquement.
Informations principales sur l'investissement
- 6.4% Cap Rate | 12.6x GRM
- Located within the USC DPS Patrol Zone - Prime North of Campus Student Housing Location
- On-Site Laundry Room for Additional Income
- 6,840 SF | 6 Unit Apartment Complex
- 2 Bedroom + 2.5 Bathroom Townhouse Units
Résumé analytique
The Davis Saadian Group is proud to present a rare opportunity to acquire a 2003 built, LA RSO exempt fully renovated, six-unit turnkey student-housing apartment community located in the highly sought-after North of Campus neighborhood, within the DPS Patrol Zone and just a short walk to the University of Southern California (USC).
The property and all six units have been completely remodeled with modern, high-end finishes throughout. Each spacious unit features vinyl plank hardwood flooring, stainless-steel kitchen appliances, quartz countertops, tiled showers, and contemporary design elements tailored to today’s student renters. The gated community offers large two-bedroom townhome units, approximately 1,200-square-foot floor plans, underground garage with EV parking, and an on-site laundry facility providing additional income potential.
From an investment standpoint, the asset is exceptionally well positioned. Capital improvements include a new roof, updated copper plumbing, and double-pane windows. All units are individually metered for gas and electricity, with ownership responsible for water and trash expenses. The building is comprised approximately of 6,840 rentable square feet on a 6,863 square-foot lot, and consists of six (6) 2-bedroom + 2.5-bathroom townhouse units.
Combined with parental guarantees on leases and occupancy levels routinely achieving 100% for the school year, the asset represents a low-risk, high-demand student-housing investment with strong fundamentals and long-term growth potential. Units #2 & #6 are currently vacant and in the process of getting leased out. 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.
The property and all six units have been completely remodeled with modern, high-end finishes throughout. Each spacious unit features vinyl plank hardwood flooring, stainless-steel kitchen appliances, quartz countertops, tiled showers, and contemporary design elements tailored to today’s student renters. The gated community offers large two-bedroom townhome units, approximately 1,200-square-foot floor plans, underground garage with EV parking, and an on-site laundry facility providing additional income potential.
From an investment standpoint, the asset is exceptionally well positioned. Capital improvements include a new roof, updated copper plumbing, and double-pane windows. All units are individually metered for gas and electricity, with ownership responsible for water and trash expenses. The building is comprised approximately of 6,840 rentable square feet on a 6,863 square-foot lot, and consists of six (6) 2-bedroom + 2.5-bathroom townhouse units.
Combined with parental guarantees on leases and occupancy levels routinely achieving 100% for the school year, the asset represents a low-risk, high-demand student-housing investment with strong fundamentals and long-term growth potential. Units #2 & #6 are currently vacant and in the process of getting leased out. 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 |
225 106 €
|
354,24 €
|
| Autres revenus |
-
|
-
|
| Perte due à la vacance |
-
|
-
|
| Revenu brut effectif |
225 106 €
|
354,24 €
|
| Taxes |
-
|
-
|
| Frais d’exploitation |
-
|
-
|
| Total des frais |
44 084 €
|
69,37 €
|
| Résultat net d’exploitation |
181 021 €
|
284,87 €
|
Bilan financier (Réel - 2025)
| Revenu de location brut | |
|---|---|
| Annuel | 225 106 € |
| Annuel par m² | 354,24 € |
| Autres revenus | |
|---|---|
| Annuel | - |
| Annuel par m² | - |
| Perte due à la vacance | |
|---|---|
| Annuel | - |
| Annuel par m² | - |
| Revenu brut effectif | |
|---|---|
| Annuel | 225 106 € |
| Annuel par m² | 354,24 € |
| Taxes | |
|---|---|
| Annuel | - |
| Annuel par m² | - |
| Frais d’exploitation | |
|---|---|
| Annuel | - |
| Annuel par m² | - |
| Total des frais | |
|---|---|
| Annuel | 44 084 € |
| Annuel par m² | 69,37 € |
| Résultat net d’exploitation | |
|---|---|
| Annuel | 181 021 € |
| Annuel par m² | 284,87 € |
Informations sur l’immeuble
| Prix | 2 843 157 € | Style d’appartement | De faible hauteur |
| Prix par lot | 473 859 € | Classe d’immeuble | B |
| Type de vente | Investissement | Surface du lot | 0,06 ha |
| Taux de capitalisation | 6,37 % | Surface de l’immeuble | 635 m² |
| Multiplicateur du loyer brut | 12.6 | Occupation moyenne | 100% |
| Nb de lots | 6 | Nb d’étages | 2 |
| Type de bien | Immeuble residentiel | Année de construction | 2003 |
| Sous-type de bien | Appartement | Ratio de stationnement | 0,16/1 000 m² |
| Zonage | R3 | ||
| Prix | 2 843 157 € |
| Prix par lot | 473 859 € |
| Type de vente | Investissement |
| Taux de capitalisation | 6,37 % |
| Multiplicateur du loyer brut | 12.6 |
| Nb de lots | 6 |
| Type de bien | Immeuble residentiel |
| Sous-type de bien | Appartement |
| Style d’appartement | De faible hauteur |
| Classe d’immeuble | B |
| Surface du lot | 0,06 ha |
| Surface de l’immeuble | 635 m² |
| Occupation moyenne | 100% |
| Nb d’étages | 2 |
| Année de construction | 2003 |
| Ratio de stationnement | 0,16/1 000 m² |
| Zonage | R3 |
Caractéristiques
Caractéristiques du lot
- Climatisation
- Plans de travail en granit
- Électroménager en acier inoxydable
- Accessible aux fauteuils roulants (chambres)
Caractéristiques du site
- Accès 24 h/24
- Laverie
- Transports en commun
- Détecteur de fumée
Lot informations sur la combinaison
| Description | Nb de lots | Moy. loyer/mois | m² |
|---|---|---|---|
| 2+2.5 | 6 | 3 042 € | 111 |
1 1
Very walkable
80/100
Very drivable
80/100
Strong public transit
80/100
Exceptionally bikeable
90/100
Taxes foncières
| Numéro de parcelle | 5055-010-025 | Évaluation des aménagements | 1 204 979 € |
| Évaluation du terrain | 663 288 € | Évaluation totale | 1 868 267 € |
Taxes foncières
Numéro de parcelle
5055-010-025
Évaluation du terrain
663 288 €
Évaluation des aménagements
1 204 979 €
Évaluation totale
1 868 267 €
1 sur 31
Vidéos
Visite extérieure 3D Matterport
Visite 3D
Photos
Street view
Rue
Carte
1 sur 1
Présenté par
USC Student Housing | Prime Location | 1239 W 30th 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.

