Connectez-vous/S’inscrire
Votre e-mail a été envoyé.
Brand New Construction | 7.10% Cap Rate 1259 W 36th Pl Immeuble residentiel 5 lots 2 864 094 € (572 819 €/Lot) Taux de capitalisation 7,10 % Los Angeles, CA 90007



Certaines informations ont été traduites automatiquement.
INFORMATIONS PRINCIPALES SUR L'INVESTISSEMENT
- 100% OCCUPIED WITH STUDENTS FOR THE 2025-2026 YEAR
- BRAND NEW CONSTRUCTION INVESTMENT - 15 BEDROOMS + 15 BATHROOMS
- IN UNIT WASHER/DRYERS, QUARTZ COUNTERTOPS, NEW & SPACIOUS UNITS
- LOCATED IN THE DPS PATROL ZONE, JUST 2 BLOCKS FROM THE USC CAMPUS & VILLAGE
- CURRENT HIGH YIELD 7.10% CAP RATE | 11X GRM
- GROSS INCOME: $24,937/MONTH - HIGH CASH FLOW RETURNS
RÉSUMÉ ANALYTIQUE
The Davis Saadian Group is pleased to offer the opportunity to acquire this brand-new construction, five (5) unit, 15-bedroom, student housing apartment complex, located in the highly desirable DPS Patrol Zone, and walking distance to the University of Southern California (USC). This turnkey, new construction investment features brand new fully furnished bedrooms, brand new hardwood floors, stainless steel kitchen appliances, quartz counter tops, tiled showers with glass enclosures, in-unit washer & dryers, and high-end finishes throughout the units.
The investment features a new roof, new copper plumbing, double pane windows, and individually metered for all utilities: gas, electricity, & water. The building is approximately 4,931 rentable square feet on a 7,217 square foot lot, consisting of (5) 3-bedroom + 3-bathroom units. Units are spacious with beautiful layouts. Combined with parental guarantees on leases and occupancy levels routinely achieving 100% for the school year, the asset represents a low-risk investment that is poised for continued growth and excellent operating fundamentals.
The investment is 100% occupied with USC students, and fully leased
for the 2025-2026 year, with a gross income of $24,937/month. There’s approximately 15% potential upside in rents, which an investor can achieve closer to about $28,000/month. The investment is priced at a current 7.1% Cap Rate & 11x GRM.
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 investment features a new roof, new copper plumbing, double pane windows, and individually metered for all utilities: gas, electricity, & water. The building is approximately 4,931 rentable square feet on a 7,217 square foot lot, consisting of (5) 3-bedroom + 3-bathroom units. Units are spacious with beautiful layouts. Combined with parental guarantees on leases and occupancy levels routinely achieving 100% for the school year, the asset represents a low-risk investment that is poised for continued growth and excellent operating fundamentals.
The investment is 100% occupied with USC students, and fully leased
for the 2025-2026 year, with a gross income of $24,937/month. There’s approximately 15% potential upside in rents, which an investor can achieve closer to about $28,000/month. The investment is priced at a current 7.1% Cap Rate & 11x GRM.
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 - 2024) |
ANNUEL | ANNUEL PAR m² |
|---|---|---|
| Revenu de location brut |
258 541 €
|
695,73 €
|
| Autres revenus |
-
|
-
|
| Perte due à la vacance |
-
|
-
|
| Revenu brut effectif |
258 541 €
|
695,73 €
|
| Taxes |
-
|
-
|
| Frais d’exploitation |
-
|
-
|
| Total des frais |
55 321 €
|
148,87 €
|
| Résultat net d’exploitation |
203 220 €
|
546,86 €
|
BILAN FINANCIER (RÉEL - 2024)
| Revenu de location brut | |
|---|---|
| Annuel | 258 541 € |
| Annuel par m² | 695,73 € |
| Autres revenus | |
|---|---|
| Annuel | - |
| Annuel par m² | - |
| Perte due à la vacance | |
|---|---|
| Annuel | - |
| Annuel par m² | - |
| Revenu brut effectif | |
|---|---|
| Annuel | 258 541 € |
| Annuel par m² | 695,73 € |
| Taxes | |
|---|---|
| Annuel | - |
| Annuel par m² | - |
| Frais d’exploitation | |
|---|---|
| Annuel | - |
| Annuel par m² | - |
| Total des frais | |
|---|---|
| Annuel | 55 321 € |
| Annuel par m² | 148,87 € |
| Résultat net d’exploitation | |
|---|---|
| Annuel | 203 220 € |
| Annuel par m² | 546,86 € |
INFORMATIONS SUR L’IMMEUBLE
| Prix | 2 864 094 € | Style d’appartement | De faible hauteur |
| Prix par lot | 572 819 € | Classe d’immeuble | B |
| Type de vente | Investissement | Surface du lot | 0,07 ha |
| Taux de capitalisation | 7,10 % | Surface de l’immeuble | 460 m² |
| Multiplicateur du loyer brut | 11 | Occupation moyenne | 100% |
| Nb de lots | 5 | Nb d’étages | 3 |
| Type de bien | Immeuble residentiel | Année de construction | 2018 |
| Sous-type de bien | Appartement | ||
| Zonage | LARD1.5 | ||
| Prix | 2 864 094 € |
| Prix par lot | 572 819 € |
| Type de vente | Investissement |
| Taux de capitalisation | 7,10 % |
| Multiplicateur du loyer brut | 11 |
| Nb de lots | 5 |
| Type de bien | Immeuble residentiel |
| Sous-type de bien | Appartement |
| Style d’appartement | De faible hauteur |
| Classe d’immeuble | B |
| Surface du lot | 0,07 ha |
| Surface de l’immeuble | 460 m² |
| Occupation moyenne | 100% |
| Nb d’étages | 3 |
| Année de construction | 2018 |
| Zonage | LARD1.5 |
CARACTÉRISTIQUES
CARACTÉRISTIQUES DU LOT
- Climatisation
- Broyeur d’ordures
- Micro-ondes
- Machine à laver/sèche-linge
- Chauffage
- Cuisine
- Réfrigérateur
- Four
- Cuisinière
CARACTÉRISTIQUES DU SITE
- Accès 24 h/24
- Accès contrôlé
- Cour
- Clôturé
- Lots meublés disponibles
- Campus accessible à pied
LOT INFORMATIONS SUR LA COMBINAISON
| DESCRIPTION | NB DE LOTS | MOY. LOYER/MOIS | m² |
|---|---|---|---|
| 3+3 | 1 | 4 301 € | 84 - 111 |
| 3+3 | 1 | 4 349 € | 84 - 111 |
| 3+3 | 1 | 4 309 € | 84 - 111 |
| 3+3 | 1 | 4 356 € | 84 - 111 |
| 3+3 | 1 | 4 230 € | 84 - 111 |
1 1
Walk Score®
Très praticable à pied (77)
Bike Score®
Très praticable en vélo (82)
1 sur 30
VIDÉOS
VISITE EXTÉRIEURE 3D MATTERPORT
VISITE 3D
PHOTOS
STREET VIEW
RUE
CARTE
1 sur 1
Présenté par
Brand New Construction | 7.10% Cap Rate | 1259 W 36th Pl
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.

