Share This Listing

Message

964 characters remaining

Hmm, there seems to have been an error sending your message. Please try again.

Your email has been sent.

Still interested?

Contact the broker for more information about this property

1220 W 27th St 4 Unit Dormitory $5,297,517 CAD ($1,324,379 CAD/Unit) 6.31% Cap Rate Los Angeles, CA 90007

Save this listing!

Favourite this listing to get notified of price updates, new media and more

INVESTMENT HIGHLIGHTS

  • CURRENT HIGH YIELD 6.3% CAP RATE
  • LOCATED IN THE DESIRABLE DPS PATROL ZONE
  • EXCELLENT ADU POTENTIAL OPPORTUNITY
  • 100% FULLY OCCUPIED FOR THE 2025-2026 YEAR
  • COMPLETELY UPDATED & REMODELED TURN-KEY INVESTMENT
  • PRIME NORTH OF CAMPUS LOCATION - WALKING DISTANCE TO THE USC CAMPUS & VILLAGE

EXECUTIVE SUMMARY

The Davis Saadian Group is pleased to present a premier student housing investment opportunity at 1220 W. 27th Street, located just steps from the University of Southern California (USC). Positioned north of campus in the highly desirable DPS Patrol Zone, this asset offers unmatched security, convenience, and demand from USC’s growing student population.
The property consists of a two-story wood-frame and stucco building on a raised foundation, with 5,108 SF of living space on a 6,346 SF lot. Extensively updated and remodeled in 2024, the building showcases brand-new hardwood floors, quartz countertops, stainless steel kitchen appliances, in-unit washer/dryers, double-pane windows, copper plumbing, and an upgraded electrical panel. The roof is in excellent condition, providing long-term stability and minimal deferred maintenance for new ownership.
Currently configured as 16 bedrooms, the property is fully leased to USC students and generates a strong gross income of $23,233/month. Each unit is individually metered for gas and electricity, reducing operating expenses and maximizing efficiency.
A major value-add component exists through the property’s expansive lot size, which allows for the construction of two (2) additional ADUs, each 5-bedroom + 4-bathroom. Upon completion, these units would significantly increase rental income potential, boosting projected gross income to approximately $32,500/month and delivering an excellent yield in one of the most competitive rental markets in Los Angeles.
With its prime location, modern upgrades, and clear pathway for value creation, 1220 W. 27th Street offers investors a rare opportunity to secure a turnkey, cash-flowing asset in one of the nation’s most sought-after student housing 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.

FINANCIAL SUMMARY (ACTUAL - 2025)

ANNUAL (CAD) ANNUAL PER SF (CAD)
Gross Rental Income $415,979 $81.44
Other Income - -
Vacancy Loss - -
Effective Gross Income $415,979 $81.44
Taxes - -
Operating Expenses - -
Total Expenses $81,927 $16.04
Net Operating Income $334,052 $65.40

FINANCIAL SUMMARY (ACTUAL - 2025)

Gross Rental Income (CAD)
Annual $415,979
Annual Per SF $81.44
Other Income (CAD)
Annual -
Annual Per SF -
Vacancy Loss (CAD)
Annual -
Annual Per SF -
Effective Gross Income (CAD)
Annual $415,979
Annual Per SF $81.44
Taxes (CAD)
Annual -
Annual Per SF -
Operating Expenses (CAD)
Annual -
Annual Per SF -
Total Expenses (CAD)
Annual $81,927
Annual Per SF $16.04
Net Operating Income (CAD)
Annual $334,052
Annual Per SF $65.40

PROPERTY FACTS

Price $5,297,517 CAD
Price Per Unit $1,324,379 CAD
Sale Type Investment
Cap Rate 6.31%
Gross Rent Multiplier 12.7
No. Units 4
Property Type Multifamily
Property Subtype Dormitory
Lot Size 0.15 AC
Building Size 5,108 SF
Average Occupancy 100%
No. Stories 2
Year Built/Renovated 1913/2024
Parking Ratio 1.76/1,000 SF
Zoning LARD1.5

UNIT MIX INFORMATION

DESCRIPTION NO. UNITS AVG. RENT/MO SF
5+3 1 $8,445 CAD -
4+3 2 $8,533 CAD -
3+3 1 $9,015 CAD -
Walk Score®
Very Walkable (84)
Bike Score®
Biker's Paradise (94)
What is a Walk Score®, Transit Score® & Bike Score®?
Walk Score® measures the walkability of any address.
Transit Score® measures access to public transit.
Bike Score® measures bikeability of a location.
What is a Walk Score®
, Transit Score® & Bike Score?
Walk Score® measures the walkability
of any address. Transit Score®
measures access to public transit. Bike Score®
measures bikeability of a location.®

PROPERTY TAXES

PROPERTY TAXES

Parcel Number
5055-027-008
Land Assessment
$2,108,634 CAD
Improvements Assessment
$1,725,246 CAD
Total Assessment
$3,833,880 CAD
  • Listing ID: 38053295

  • Date on Market: 2025-10-13

  • Last Updated:

  • Address: 1220 W 27th St, Los Angeles, CA 90007

Link copied
Your LoopNet account has been created!

Please Share Your Feedback

We welcome any feedback on how we can improve LoopNet to better serve your needs.
X
{{ getErrorText(feedbackForm.starRating, "rating") }}
255 character limit ({{ remainingChars() }} charactercharacters remainingover)
{{ getErrorText(feedbackForm.msg, "rating") }}
{{ getErrorText(feedbackForm.fname, "first name") }}
{{ getErrorText(feedbackForm.lname, "last name") }}
{{ getErrorText(feedbackForm.phone, "phone number") }}
{{ getErrorText(feedbackForm.phonex, "phone extension") }}
{{ getErrorText(feedbackForm.email, "email address") }}