
Cardinal Commons | 1286 W 35th Pl
Cette fonctionnalité n’est pas disponible pour le moment.
Nous sommes désolés, mais la fonctionnalité à laquelle vous essayez d’accéder n’est pas disponible actuellement. Nous sommes au courant du problème et notre équipe travaille activement pour le résoudre.
Veuillez vérifier de nouveau dans quelques minutes. Veuillez nous excuser pour ce désagrément.
– L’équipe LoopNet
Votre e-mail a été envoyé.
Cardinal Commons 1286 W 35th Pl Immeuble residentiel 5 lots 4 077 854 € (815 571 €/Lot) Taux de capitalisation 6,88 % Los Angeles, CA 90007



INFORMATIONS PRINCIPALES SUR L'INVESTISSEMENT
- Diverse unit and bedroom mix to appeal to a wide variety of student renters
- Seller is motivated and will respond to all offers
- 2025 Brand New Construction and Zero Deferred Maintenance
RÉSUMÉ ANALYTIQUE
The Ben Lee Group of Marcus & Millichap is pleased to present 1286 W 35th Pl, a newly constructed 25-bed student housing asset located just west of USC in the 24-hour Department of Public Safety patrol zone. Purpose-built for student living, the property offers a diverse mix of three-, five-, and six-bedroom layouts with both single and double-occupancy options, catering to a wide range of tenants at multiple price points. Early leasing has already achieved projected rents, underscoring strong demand and validating the property’s positioning in the USC student housing market.
At the asking price of $191,960 per bed, the property projects a 6.88% CAP rate and 10.91 GIM upon stabilization, with the potential to add two additional beds through oversized bedrooms, enhancing long-term returns. All units are fully furnished and feature quartz countertops, stainless steel appliances, wood-style flooring, in-unit laundry, central HVAC, and double-pane windows, supported by four parking spaces. Located just half a mile from USC’s University Park Campus and less than a mile from USC Village, the property also benefits from proximity to the Expo/Vermont Metro Station, providing direct access to Downtown, Mid-City, and the Westside.
Beyond strong in-place income and zero deferred maintenance, 1286 W 35th Pl offers compelling tax advantages through eligibility for 100% bonus depreciation under the One Big Beautiful Bill Act, creating meaningful shelter for early-year income. Combining immediate cash flow, modern finishes, and durable long-term demand, the property represents a rare turnkey investment opportunity in one of Los Angeles’ most resilient rental submarkets.
At the asking price of $191,960 per bed, the property projects a 6.88% CAP rate and 10.91 GIM upon stabilization, with the potential to add two additional beds through oversized bedrooms, enhancing long-term returns. All units are fully furnished and feature quartz countertops, stainless steel appliances, wood-style flooring, in-unit laundry, central HVAC, and double-pane windows, supported by four parking spaces. Located just half a mile from USC’s University Park Campus and less than a mile from USC Village, the property also benefits from proximity to the Expo/Vermont Metro Station, providing direct access to Downtown, Mid-City, and the Westside.
Beyond strong in-place income and zero deferred maintenance, 1286 W 35th Pl offers compelling tax advantages through eligibility for 100% bonus depreciation under the One Big Beautiful Bill Act, creating meaningful shelter for early-year income. Combining immediate cash flow, modern finishes, and durable long-term demand, the property represents a rare turnkey investment opportunity in one of Los Angeles’ most resilient rental submarkets.
DATA ROOM Cliquez ici pour accéder à
BILAN FINANCIER (PRO FORMA - 2025) Cliquez ici pour accéder à |
ANNUEL | ANNUEL PAR m² |
---|---|---|
Revenu de location brut |
$99,999
![]() |
$9.99
![]() |
Autres revenus |
$99,999
![]() |
$9.99
![]() |
Perte due à la vacance |
$99,999
![]() |
$9.99
![]() |
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 (PRO FORMA - 2025) Cliquez ici pour accéder à
Revenu de location brut | |
---|---|
Annuel | $99,999 |
Annuel par m² | $9.99 |
Autres revenus | |
---|---|
Annuel | $99,999 |
Annuel par m² | $9.99 |
Perte due à la vacance | |
---|---|
Annuel | $99,999 |
Annuel par m² | $9.99 |
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
CARACTÉRISTIQUES
CARACTÉRISTIQUES DU LOT
- Climatisation
- Micro-ondes
- Ventilateurs de plafond
- Cuisine
- Réfrigérateur
- Four
- Baignoire/Douche
- Grandes chambres
CARACTÉRISTIQUES DU SITE
- Accès 24 h/24
- Sentiers pédestres et cyclables
LOT INFORMATIONS SUR LA COMBINAISON
DESCRIPTION | NB DE LOTS | MOY. LOYER/MOIS | m² |
---|---|---|---|
6+5 | 1 | 8 327 € | - |
3+2 | 1 | 4 249 € | - |
5+4 | 2 | 6 203 € | - |
3+2.5 | 1 | 3 654 € | - |
1 of 1
Walk Score®
Très praticable à pied (75)
Bike Score®
Très praticable en vélo (79)
1 de 18
VIDÉOS
VISITE 3D
PHOTOS
STREET VIEW
RUE
CARTE
1 of 1
Présenté par

Cardinal Commons | 1286 W 35th 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.