Share This Listing

Message

922 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

Brand New Construction | 7.10% Cap Rate 1259 W 36th Pl 5 Unit Apartment Building $4,627,475 CAD ($925,495 CAD/Unit) 7.10% Cap Rate Los Angeles, CA 90007

Save this listing!

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

INVESTMENT HIGHLIGHTS

  • 100% OCCUPIED WITH STUDENTS FOR THE 2025-2026 YEAR
  • BRAND NEW CONSTRUCTION INVESTMENT - 15 BEDROOMS + 15 BATHROOMS
  • IN UNIT WASHER/DRYERS, QUARTZ COUNTERTOPS, NEW & SPACIOUS UNITS
  • LOCATED IN THE DPS PATROL ZONE, JUST 2 BLOCKS FROM THE USC CAMPUS & VILLAGE
  • CURRENT HIGH YIELD 7.10% CAP RATE | 11X GRM
  • GROSS INCOME: $24,937/MONTH - HIGH CASH FLOW RETURNS

EXECUTIVE SUMMARY

The Davis Saadian Group is pleased to offer the opportunity to acquire this brand-new construction, five (5) unit, 15-bedroom, 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 hardwood 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
for the 2025-2026 year, 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 7.1% Cap Rate & 11x GRM.
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 - 2024)

ANNUAL (CAD) ANNUAL PER SF (CAD)
Gross Rental Income $417,721 $104.43
Other Income - -
Vacancy Loss - -
Effective Gross Income $417,721 $104.43
Taxes - -
Operating Expenses - -
Total Expenses $89,381 $22.35
Net Operating Income $328,340 $82.08

FINANCIAL SUMMARY (ACTUAL - 2024)

Gross Rental Income (CAD)
Annual $417,721
Annual Per SF $104.43
Other Income (CAD)
Annual -
Annual Per SF -
Vacancy Loss (CAD)
Annual -
Annual Per SF -
Effective Gross Income (CAD)
Annual $417,721
Annual Per SF $104.43
Taxes (CAD)
Annual -
Annual Per SF -
Operating Expenses (CAD)
Annual -
Annual Per SF -
Total Expenses (CAD)
Annual $89,381
Annual Per SF $22.35
Net Operating Income (CAD)
Annual $328,340
Annual Per SF $82.08

PROPERTY FACTS

Price $4,627,475 CAD
Price Per Unit $925,495 CAD
Sale Type Investment
Cap Rate 7.10%
Gross Rent Multiplier 11
No. Units 5
Property Type Multifamily
Property Subtype Apartment
Apartment Style Low-Rise
Building Class B
Lot Size 0.17 AC
Building Size 4,951 SF
Average Occupancy 100%
No. Stories 3
Year Built 2018
Zoning LARD1.5

AMENITIES

UNIT AMENITIES

  • Air Conditioning
  • Disposal
  • Microwave
  • Washer/Dryer
  • Heating
  • Kitchen
  • Refrigerator
  • Oven
  • Range

SITE AMENITIES

  • 24 Hour Access
  • Controlled Access
  • Courtyard
  • Gated
  • Furnished Units Available
  • Walk To Campus

UNIT MIX INFORMATION

DESCRIPTION NO. UNITS AVG. RENT/MO SF
3+3 1 $6,949 CAD 900 - 1,200
3+3 1 $7,027 CAD 900 - 1,200
3+3 1 $6,961 CAD 900 - 1,200
3+3 1 $7,038 CAD 900 - 1,200
3+3 1 $6,834 CAD 900 - 1,200
Walk Score®
Very Walkable (77)
Bike Score®
Very Bikeable (82)
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.®
  • Listing ID: 38065211

  • Date on Market: 2025-10-14

  • Last Updated:

  • Address: 1259 W 36th Pl, 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") }}