Connectez-vous/S’inscrire
Votre e-mail a été envoyé.
7% Cap Rate | USC Student Housing Investment 1449 W 28th St Immeuble residentiel 2 lots 1 287 763 € (643 882 €/Lot) Taux de capitalisation 7 % Los Angeles, CA 90007



Certaines informations ont été traduites automatiquement.
Informations principales sur l'investissement
- 7.0% In-Place Cap Rate | 11x GRM
- Annual Gross Income: $132,000/Year
- Tenants Pay All Utilities: Gas, Water, Trash, & Electricity, Helping Minimize Landlord Expenses And Maximize NOI
- 7-Bedroom Single Family Residence + 4-Bedroom ADU Constructed in 2019
- Just Blocks To The USC Campus & University Village
- Located In The Dept. Of Public Safety (DPS) Patrol Zone
Résumé analytique
The Davis Saadian Group is pleased to present the opportunity to acquire 1449 W. 28th Street, a fully renovated 11-bedroom + 7-bathroom student housing investment located in the highly coveted West of Campus neighborhood within the USC DPS Patrol Zone. Just blocks from the University of Southern California, the property sits in one of the strongest student housing rental markets in Los Angeles, consistently achieving premium rents, full occupancy, and year-round tenant demand. Currently occupied by USC students, the property generates slightly above $11,000 per month in gross income. Backed by a proven operational history, parental guarantees, and strong in-place cash flow, the asset delivers immediate yield and stable income from day one. The offering consists of a beautifully upgraded 1903 Craftsman single family residence with 7-bedrooms + 4-bathrooms, paired with a newer detached ADU built in 2019, featuring 4-bedrooms + 3-bathrooms. Together, the structures total approximately 3,287 rentable square feet on a 6,754 square foot lot. Both structures have undergone extensive renovations with modern, high-end finishes throughout, including hardwood flooring, updated countertops, stainless steel appliances, tiled showers with glass enclosures, in-unit washers and dryers, furnished bedrooms, fully updated kitchens and bathrooms, recessed lighting, and contemporary fixtures. Operationally, the asset is exceptionally efficient. Tenants are responsible for all utilities, including gas, water, trash, and electricity, helping minimize landlord expenses and maximize net operating income. Priced at a 7% cap rate and 11x GRM, the property combines immediate cash flow, low-maintenance ownership, and long-term upside in one of LA's most consistently performing rental markets.
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.
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 |
114 095 €
|
357,63 €
|
| Autres revenus |
-
|
-
|
| Perte due à la vacance |
-
|
-
|
| Revenu brut effectif |
114 095 €
|
357,63 €
|
| Taxes |
-
|
-
|
| Frais d’exploitation |
-
|
-
|
| Total des frais |
23 964 €
|
75,12 €
|
| Résultat net d’exploitation |
90 130 €
|
282,52 €
|
Bilan financier (Réel - 2025)
| Revenu de location brut | |
|---|---|
| Annuel | 114 095 € |
| Annuel par m² | 357,63 € |
| Autres revenus | |
|---|---|
| Annuel | - |
| Annuel par m² | - |
| Perte due à la vacance | |
|---|---|
| Annuel | - |
| Annuel par m² | - |
| Revenu brut effectif | |
|---|---|
| Annuel | 114 095 € |
| Annuel par m² | 357,63 € |
| Taxes | |
|---|---|
| Annuel | - |
| Annuel par m² | - |
| Frais d’exploitation | |
|---|---|
| Annuel | - |
| Annuel par m² | - |
| Total des frais | |
|---|---|
| Annuel | 23 964 € |
| Annuel par m² | 75,12 € |
| Résultat net d’exploitation | |
|---|---|
| Annuel | 90 130 € |
| Annuel par m² | 282,52 € |
Informations sur l’immeuble
| Prix | 1 287 763 € | Style d’appartement | De faible hauteur |
| Prix par lot | 643 882 € | Classe d’immeuble | C |
| Type de vente | Investissement | Surface du lot | 0,06 ha |
| Taux de capitalisation | 7 % | Surface de l’immeuble | 305 m² |
| Multiplicateur du loyer brut | 11 | Nb d’étages | 2 |
| Nb de lots | 2 | Année de construction/rénovation | 1903/2019 |
| Type de bien | Immeuble residentiel | Ratio de stationnement | 0,11/1 000 m² |
| Sous-type de bien | Appartement | ||
| Zonage | LAR2 | ||
| Prix | 1 287 763 € |
| Prix par lot | 643 882 € |
| Type de vente | Investissement |
| Taux de capitalisation | 7 % |
| Multiplicateur du loyer brut | 11 |
| Nb de lots | 2 |
| Type de bien | Immeuble residentiel |
| Sous-type de bien | Appartement |
| Style d’appartement | De faible hauteur |
| Classe d’immeuble | C |
| Surface du lot | 0,06 ha |
| Surface de l’immeuble | 305 m² |
| Nb d’étages | 2 |
| Année de construction/rénovation | 1903/2019 |
| Ratio de stationnement | 0,11/1 000 m² |
| Zonage | LAR2 |
Lot informations sur la combinaison
| Description | Nb de lots | Moy. loyer/mois | m² |
|---|---|---|---|
| 7+4 | 1 | 4 684 € | 194 |
| 4+3 | 1 | 4 824 € | 111 |
1 1
Très praticable à pied
80/100
Très bien adapté aux voitures
80/100
Transports en commun robustes
80/100
Moyennement praticable en vélo
70/100
Taxes foncières
| Numéro de parcelle | 5054-032-020 | Évaluation des aménagements | 494 163 € |
| Évaluation du terrain | 1 072 242 € | Évaluation totale | 1 566 406 € |
Taxes foncières
Numéro de parcelle
5054-032-020
Évaluation du terrain
1 072 242 €
Évaluation des aménagements
494 163 €
Évaluation totale
1 566 406 €
1 sur 18
Vidéos
Visite extérieure 3D Matterport
Visite 3D
Photos
Street view
Rue
Carte
1 sur 1
Présenté par
7% Cap Rate | USC Student Housing Investment | 1449 W 28th 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.
