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

  • 6.75% Cap Rate | 11.9x GRM
  • Fully leased through 2025–2026 & 2026-2027 academic year
  • 9 Fully updated & remodeled Apartment units - 18 bedrooms
  • 1 block to the USC Campus & Village, Located in the highly desirable DPS Patrol Zone
  • Approximately $400K in recent capital improvements
  • Full roof replacement, Dual-pane energy-efficient window , Full sewer line replacement, Renovated bathrooms, kitchens, and bedrooms

Résumé analytique

The Davis Saadian Group is proud to present the exclusive opportunity to acquire this beautifully updated, modern 9-unit, 18-bedroom student housing apartment complex located within the highly desirable DPS Patrol Zone, just a block from the University of Southern California (USC).
This turnkey investment has undergone approximately $400,000 in recent capital improvements, creating a high-quality, low-maintenance asset positioned for long-term stability. Upgrades include new hardwood and vinyl flooring throughout, modern kitchen and bathroom cabinetry, quartz countertops, stainless steel appliances, new bathroom vanities, toilets, tubs, and tile finishes, and fresh interior and exterior paint. Major building systems have also been replaced or enhanced, including a new roof, new copper plumbing, dual-pane energy-efficient windows, a high-efficiency central water heater, and a complete sewer line replacement with PVC piping. Additional improvements include a secured entry gate for resident safety and the completed Los Angeles–mandated earthquake retrofit, featuring foundation anchoring, shear wall reinforcement, and steel frame strengthening for full seismic compliance.
Each unit features furnished bedrooms, stainless steel appliances, quartz countertops, and tiled showers with glass enclosures, showcasing modern finishes and thoughtful design throughout. The property is individually metered for gas, electricity, and water, reducing ownership expenses and improving efficiency.
The building totals 6,734 rentable square feet on a 7,250-square-foot lot, consisting of (1) one-bedroom + one-bathroom unit, (1) three-bedroom + one-bathroom unit, and (7) two-bedroom + one-bathroom units. Each unit offers a spacious layout ideal for student tenants.
The property is 100% occupied with USC students and fully leased for the 2025–2026 academic year, generating a gross income of $20,255 per month. With parental guarantees on leases and a consistent record of near 100% occupancy, the asset represents a low-risk, turnkey investment offering stable returns and strong operating fundamentals. Priced at a 6.75% cap rate and 12x GRM, this property delivers both dependable cash flow and long-term appreciation potential in one of Los Angeles’ most sought-after rental markets. Additional amenities include on-site laundry facilities for supplemental income and secure gated access for enhanced resident safety. Email listing agent for the Financial Analysis/ Offering Memorandum.

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) Cliquez ici pour accéder à

Annuel Annuel par m²
Revenu de location brut $99,999 $9.99
Autres revenus - -
Perte due à la vacance - -
Revenu brut effectif $99,999 $9.99
Taxes - -
Frais d’exploitation - -
Total des frais $99,999 $9.99
Résultat net d’exploitation $99,999 $9.99

Bilan financier (Réel - 2025) Cliquez ici pour accéder à

Revenu de location brut
Annuel $99,999
Annuel par m² $9.99
Autres revenus
Annuel -
Annuel par m² -
Perte due à la vacance
Annuel -
Annuel par m² -
Revenu brut effectif
Annuel $99,999
Annuel par m² $9.99
Taxes
Annuel -
Annuel par m² -
Frais d’exploitation
Annuel -
Annuel par m² -
Total des frais
Annuel $99,999
Annuel par m² $9.99
Résultat net d’exploitation
Annuel $99,999
Annuel par m² $9.99

Informations sur l’immeuble

Prix 2 489 380 €
Prix par lot 276 598 €
Type de vente Investissement
Taux de capitalisation 6,75 %
Multiplicateur du loyer brut 11.9
Nb de lots 9
Type de bien Immeuble residentiel
Sous-type de bien Appartement
Style d’appartement De faible hauteur
Classe d’immeuble C
Surface du lot 0,07 ha
Surface de l’immeuble 626 m²
Occupation moyenne 100%
Nb d’étages 2
Année de construction/rénovation 1964/2024
Ratio de stationnement 0,08/1 000 m²
Zonage RD2, Los Angeles - Restricted Density Multiple Dwelling

Caractéristiques

Caractéristiques du lot

  • Micro-ondes
  • Cuisine
  • Réfrigérateur
  • Four
  • Baignoire/Douche
  • Office
  • Sol en vinyle

Caractéristiques du site

  • Laverie
  • Salle de bain privée

Lot informations sur la combinaison

Description Nb de lots Moy. loyer/mois
1+1 1 - 37
2+1 7 - 70
3+1 1 - 93
Moderately walkable
60/100
Very drivable
80/100
Good public transit
70/100
Moderately bikeable
70/100

Taxes foncières

Taxes foncières

Numéro de parcelle
5040-015-010
Évaluation du terrain
1 767 236 €
Évaluation des aménagements
539 987 €
Évaluation totale
2 307 224 €
  • ID de l’annonce: 38457825

  • Date de mise sur le marché: 14/11/2025

  • Dernière mise à jour:

  • Adresse: 1250 W 37th 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") }}