We are pleased to offer the opportunity to acquire this 2018 construction, five (5) unit, 15-bedroom + 15-bathroom 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 vinyl plank 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, 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 7.5% Cap Rate & 10.5x GRM. Please email for the Financial Analysis/ Executive Summary.
Property Features
Bedrooms
Bathrooms
- Total Bathrooms: 15
- Full Bathrooms: 15
Appliances
- Laundry Features: In Unit
Heating and Cooling
- Cooling Features: Dual
- Heating Features: Combination
Interior Features
- Flooring: Vinyl Plank, Tile
Land Info
- Lot Size Acres: 0.1656
- Lot Size Source: Assessor
- Lot Size Square Feet: 7217
Garage and Parking
- Parking Features: Gated, Private
- Parking Total: 5
Multi-Unit Info
- Number of Buildings: 2
- Number of Units: 5
- Unit Type: Apartments
- Bedrooms in Unit-1: 3
- Bedrooms in Unit-2: 3
- Bedrooms in Unit-3: 3
- Bedrooms in Unit-4: 3
- Bedrooms in Unit-5: 3
- Total Bathrooms in Unit-1: 3
- Total Bathrooms in Unit-2: 3
- Total Bathrooms in Unit-3: 3
- Total Bathrooms in Unit-4: 3
- Total Bathrooms in Unit-5: 3
- Full Bathrooms in Unit-1: 3
- Full Bathrooms in Unit-2: 3
- Full Bathrooms in Unit-3: 3
- Full Bathrooms in Unit-4: 3
- Full Bathrooms in Unit-5: 3
- Unit 1 Total Actual Rent: 5500
- Unit 2 Total Actual Rent: 5500
- Unit 3 Total Actual Rent: 5500
- Unit 4 Total Actual Rent: 5500
- Unit 5 Total Actual Rent: 5500
Rental Info
- Gross Income: 299244
- Gross Scheduled Income: 299244
Other Property Info
- Source Listing Status: Active
- County: Los Angeles
- Cap Rate: 7.53
- Directions: 1259 W. 36th Place, Los Angeles, CA 90007
- Source Property Type: Residential Income
- Area: Los Angeles Southwest
- Source Neighborhood: Los Angeles Southwest
- Parcel Number: 5040-007-026
- Postal Code Plus 4: 3950
- Zoning: LARD1.5
Commercial Info
- Net Operating Income: 237207
- Operating Expense: 62037
Building and Construction
- Total Square Feet Living: 4931
- Year Built: 2018
- Levels: Multi Levels
- Living Area Source: Assessor
- Property Age: 8
- Levels or Stories: 3
- Year Built Source: Assessor
Accessibility Features
Home Features
- Other Equipment: Alarm System, Attic Fan, Dishwasher, Dryer, Freezer, Garbage Disposal, Hood Fan, Range/Oven, Recirculated Exhaust Fan, Refrigerator, Washer