Log In/Sign Up
Your email has been sent.
1220 W 27th St 4 Unit Dormitory $5,297,517 CAD ($1,324,379 CAD/Unit) 6.31% Cap Rate Los Angeles, CA 90007



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.
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 | Property Subtype | Dormitory |
| Price Per Unit | $1,324,379 CAD | Lot Size | 0.15 AC |
| Sale Type | Investment | Building Size | 5,108 SF |
| Cap Rate | 6.31% | Average Occupancy | 100% |
| Gross Rent Multiplier | 12.7 | No. Stories | 2 |
| No. Units | 4 | Year Built/Renovated | 1913/2024 |
| Property Type | Multifamily | Parking Ratio | 1.76/1,000 SF |
| Zoning | LARD1.5 | ||
| 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 | - |
1 1
Walk Score®
Very Walkable (84)
Bike Score®
Biker's Paradise (94)
PROPERTY TAXES
| Parcel Number | 5055-027-008 | Improvements Assessment | $1,725,246 CAD |
| Land Assessment | $2,108,634 CAD | Total Assessment | $3,833,880 CAD |
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
1 of 26
VIDEOS
MATTERPORT 3D EXTERIOR
MATTERPORT 3D TOUR
PHOTOS
STREET VIEW
STREET
MAP
1 of 1
Presented by
1220 W 27th St
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.
