Connectez-vous/S’inscrire
Votre e-mail a été envoyé.
2717 S Budlong Ave Immeuble residentiel 8 lots 1 076 325 € (134 541 €/Lot) Taux de capitalisation 5,25 % Los Angeles, CA 90007



Certaines informations ont été traduites automatiquement.
Informations principales sur l'investissement
- HUGE UPSIDE
- VERY CLOSE TO USC
- LOW PRICE PER SF
- Convenient access to Interstate 10, Interstate 110, and regional transit options.
Résumé analytique
8-Unit USC Student Housing Value-Add | 110% Rental Upside - CAN POTENTIALLY BUY WITH ONLY $150,000 DOWN
Property Description:
2717 S Budlong Avenue is an 8-unit multifamily value-add opportunity located inside the USC Secured Zone / DPS Patrol Area, a few blocks from the University of Southern California campus and USC Village.
The 1931 two-story Spanish-style building totals approximately 7,314 rentable square feet on a 7,775 square foot LAR3 lot. The unit mix consists of six 2Bd+1Ba units at approximately 969 square feet and two 1Bd+1Ba units at approximately 750 square feet, averaging roughly 822 square feet per unit — large, efficient floor plans well suited to shared student tenancy. Eight lined parking spaces sit at the rear of the property, a meaningful amenity and rent driver in the University Park submarket.
The building is separately metered for gas and electric, and the electrical service has been recently updated. Original tile roofing and Spanish detailing give the property curb appeal that newer product in the area lacks.
The opportunity is the spread between in-place and achievable rents. Current scheduled gross income is $113,744 annually against a stabilized market figure of $238,800 — approximately 110% rental upside. At the $1,250,000 offering price, the asset trades at $156,250 per unit and $171 per square foot, well below the recent comparable average of $290,620 per unit and $294 per square foot. Stabilized at market rents, the property underwrites to a 13.55% cap rate and a 5.23 GRM.
Offered at $1,250,000. Full offering memorandum, rent roll, and financials available on request.
Investment Highlights
USC Secured Zone / DPS Patrol Area — blocks from campus
Approximately 110% rental upside to market
13.55% market cap rate | 5.23 market GRM
$156,250 per unit — well below comparable average
8 lined parking spaces
Separately metered gas and electric
Recently updated electrical service
Large 969 SF two-bedroom floor plans ideal for student housing
Property Description:
2717 S Budlong Avenue is an 8-unit multifamily value-add opportunity located inside the USC Secured Zone / DPS Patrol Area, a few blocks from the University of Southern California campus and USC Village.
The 1931 two-story Spanish-style building totals approximately 7,314 rentable square feet on a 7,775 square foot LAR3 lot. The unit mix consists of six 2Bd+1Ba units at approximately 969 square feet and two 1Bd+1Ba units at approximately 750 square feet, averaging roughly 822 square feet per unit — large, efficient floor plans well suited to shared student tenancy. Eight lined parking spaces sit at the rear of the property, a meaningful amenity and rent driver in the University Park submarket.
The building is separately metered for gas and electric, and the electrical service has been recently updated. Original tile roofing and Spanish detailing give the property curb appeal that newer product in the area lacks.
The opportunity is the spread between in-place and achievable rents. Current scheduled gross income is $113,744 annually against a stabilized market figure of $238,800 — approximately 110% rental upside. At the $1,250,000 offering price, the asset trades at $156,250 per unit and $171 per square foot, well below the recent comparable average of $290,620 per unit and $294 per square foot. Stabilized at market rents, the property underwrites to a 13.55% cap rate and a 5.23 GRM.
Offered at $1,250,000. Full offering memorandum, rent roll, and financials available on request.
Investment Highlights
USC Secured Zone / DPS Patrol Area — blocks from campus
Approximately 110% rental upside to market
13.55% market cap rate | 5.23 market GRM
$156,250 per unit — well below comparable average
8 lined parking spaces
Separately metered gas and electric
Recently updated electrical service
Large 969 SF two-bedroom floor plans ideal for student housing
Data room Cliquez ici pour accéder à
Bilan financier (Réel - 2026) |
Annuel | Annuel par m² |
|---|---|---|
| Revenu de location brut |
98 360 €
|
144,68 €
|
| Autres revenus |
-
|
-
|
| Perte due à la vacance |
-
|
-
|
| Revenu brut effectif |
98 360 €
|
144,68 €
|
| Taxes |
12 912 €
|
18,99 €
|
| Frais d’exploitation |
30 294 €
|
44,56 €
|
| Total des frais |
43 206 €
|
63,55 €
|
| Résultat net d’exploitation |
55 153 €
|
81,12 €
|
Bilan financier (Réel - 2026)
| Revenu de location brut | |
|---|---|
| Annuel | 98 360 € |
| Annuel par m² | 144,68 € |
| Autres revenus | |
|---|---|
| Annuel | - |
| Annuel par m² | - |
| Perte due à la vacance | |
|---|---|
| Annuel | - |
| Annuel par m² | - |
| Revenu brut effectif | |
|---|---|
| Annuel | 98 360 € |
| Annuel par m² | 144,68 € |
| Taxes | |
|---|---|
| Annuel | 12 912 € |
| Annuel par m² | 18,99 € |
| Frais d’exploitation | |
|---|---|
| Annuel | 30 294 € |
| Annuel par m² | 44,56 € |
| Total des frais | |
|---|---|
| Annuel | 43 206 € |
| Annuel par m² | 63,55 € |
| Résultat net d’exploitation | |
|---|---|
| Annuel | 55 153 € |
| Annuel par m² | 81,12 € |
Informations sur l’immeuble
Caractéristiques
Caractéristiques du lot
- Climatisation
- Cuisine
- Four
- Cuisinière
- Baignoire/Douche
- Sous-sol
Caractéristiques du site
- Accès 24 h/24
- Accès contrôlé
- Collecte d’ordures – Sur rue
Lot informations sur la combinaison
| Description | Nb de lots | Moy. loyer/mois | m² |
|---|---|---|---|
| 1+1 | 2 | - | 70 |
| 2+1 | 6 | - | 90 |
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
60/100
Taxes foncières
| Numéro de parcelle | 5054-015-017 | Évaluation totale | 1 137 374 € |
| Évaluation du terrain | 680 668 € | Impôts annuels | 12 912 € (18,99 €/m²) |
| Évaluation des aménagements | 456 706 € | Année d’imposition | 2026 |
Taxes foncières
Numéro de parcelle
5054-015-017
Évaluation du terrain
680 668 €
Évaluation des aménagements
456 706 €
Évaluation totale
1 137 374 €
Impôts annuels
12 912 € (18,99 €/m²)
Année d’imposition
2026
1 sur 34
Vidéos
Visite extérieure 3D Matterport
Visite 3D
Photos
Street view
Rue
Carte
1 sur 1
Présenté par
Pacific Sunrise Inn & Suites
2717 S Budlong Ave
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.

