Log In/Sign Up
Your email has been sent.
INVESTMENT HIGHLIGHTS
- CURRENT HIGH YIELD 6.5% 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 proud to present a premier student housing investment opportunity at 1220 W. 27th Street, located just steps from the University of Southern California.Situated north of campus within the highly sought-after DPS Patrol Zone, this property benefits from exceptional security, walkability, and consistent demand driven by USC’s expanding student population.
The asset features a two-story wood-frame and stucco building on a raised foundation, offering 5,108 square feet of living space on a 6,346 square foot lot. The property underwent a comprehensive renovation in 2024 and showcases modern, high-demand finishes including luxury vinyl plank flooring, quartz countertops, stainless steel appliances, in-unit washer/dryers, double-pane windows, copper plumbing, and an upgraded electrical panel. The roof is in excellent condition, providing peace of mind and minimal deferred maintenance for new ownership.
Currently configured as 16 bedrooms, the property is fully leased to USC students and generates strong in-place income of $23,225 per month. Each unit is individually metered for gas and electricity, helping keep operating expenses low and improving overall efficiency.
A compelling value-add opportunity exists through the property’s oversized lot, which allows for the development of two ADU. Upon completion, projected gross income increases to approximately $32,500 per month, significantly enhancing cash flow and long-term returns.
With its unbeatable location, modern upgrades, strong in-place income, and clear upside through future development, 1220 W. 27th Street represents a rare opportunity to acquire a turnkey, cash-flowing student housing asset in one of Los Angeles’ most competitive and supply-constrained rental markets. The asset is currently priced at a current 6.5% Cap Rate. Please email for the Financial Analysis/ Executive Summary.
.
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 asset features a two-story wood-frame and stucco building on a raised foundation, offering 5,108 square feet of living space on a 6,346 square foot lot. The property underwent a comprehensive renovation in 2024 and showcases modern, high-demand finishes including luxury vinyl plank flooring, quartz countertops, stainless steel appliances, in-unit washer/dryers, double-pane windows, copper plumbing, and an upgraded electrical panel. The roof is in excellent condition, providing peace of mind and minimal deferred maintenance for new ownership.
Currently configured as 16 bedrooms, the property is fully leased to USC students and generates strong in-place income of $23,225 per month. Each unit is individually metered for gas and electricity, helping keep operating expenses low and improving overall efficiency.
A compelling value-add opportunity exists through the property’s oversized lot, which allows for the development of two ADU. Upon completion, projected gross income increases to approximately $32,500 per month, significantly enhancing cash flow and long-term returns.
With its unbeatable location, modern upgrades, strong in-place income, and clear upside through future development, 1220 W. 27th Street represents a rare opportunity to acquire a turnkey, cash-flowing student housing asset in one of Los Angeles’ most competitive and supply-constrained rental markets. The asset is currently priced at a current 6.5% Cap Rate. Please email for the Financial Analysis/ Executive Summary.
.
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 |
$387,390
|
$75.84
|
| Other Income |
-
|
-
|
| Vacancy Loss |
-
|
-
|
| Effective Gross Income |
$387,390
|
$75.84
|
| Taxes |
-
|
-
|
| Operating Expenses |
-
|
-
|
| Total Expenses |
$71,619
|
$14.02
|
| Net Operating Income |
$315,771
|
$61.82
|
FINANCIAL SUMMARY (ACTUAL - 2025)
| Gross Rental Income (CAD) | |
|---|---|
| Annual | $387,390 |
| Annual Per SF | $75.84 |
| Other Income (CAD) | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss (CAD) | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Effective Gross Income (CAD) | |
|---|---|
| Annual | $387,390 |
| Annual Per SF | $75.84 |
| Taxes (CAD) | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Operating Expenses (CAD) | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Total Expenses (CAD) | |
|---|---|
| Annual | $71,619 |
| Annual Per SF | $14.02 |
| Net Operating Income (CAD) | |
|---|---|
| Annual | $315,771 |
| Annual Per SF | $61.82 |
PROPERTY FACTS
| Price | $4,858,015 CAD | Lot Size | 0.15 AC |
| Price Per Unit | $1,214,504 CAD | Building Size | 5,108 SF |
| Sale Type | Investment | Average Occupancy | 100% |
| Gross Rent Multiplier | 12.5 | No. Stories | 2 |
| No. Units | 4 | Year Built/Renovated | 1913/2024 |
| Property Type | Multifamily | Parking Ratio | 1.76/1,000 SF |
| Property Subtype | Dormitory | ||
| Zoning | LARD1.5 | ||
| Price | $4,858,015 CAD |
| Price Per Unit | $1,214,504 CAD |
| Sale Type | Investment |
| Gross Rent Multiplier | 12.5 |
| 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 | $8,409 CAD | - |
| 4+3 | 2 | $8,496 CAD | - |
| 3+3 | 1 | $8,826 CAD | - |
1 1
Walk Score®
Very Walkable (84)
Bike Score®
Biker's Paradise (94)
PROPERTY TAXES
| Parcel Number | 5055-027-008 | Improvements Assessment | $1,710,174 CAD |
| Land Assessment | $2,090,213 CAD | Total Assessment | $3,800,387 CAD |
PROPERTY TAXES
Parcel Number
5055-027-008
Land Assessment
$2,090,213 CAD
Improvements Assessment
$1,710,174 CAD
Total Assessment
$3,800,387 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.



