Se Connecter/S’inscrire
Votre courriel a été envoyé.
1220 W 27th St 4 Unité Dortoir 5 246 588 $ CAD (1 311 647 $ CAD/Unité) 6,31% Taux de capitalisation Los Angeles, CA 90007



Certaines informations ont été traduites automatiquement.
FAITS SAILLANTS DE L'INVESTISSEMENT
- 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
RÉSUMÉ DE L'ANNONCE
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.
BILAN FINANCIER (RÉEL - 2025) |
ANNUEL (CAD) | ANNUEL PAR pi² (CAD) |
|---|---|---|
| Revenu de location brut |
411 979 $
|
80,65 $
|
| Autres revenus |
-
|
-
|
| Perte due à l’inoccupation |
-
|
-
|
| Revenu brut effectif |
411 979 $
|
80,65 $
|
| Taxes |
-
|
-
|
| Dépenses d’exploitation |
-
|
-
|
| Total des dépenses |
81 139 $
|
15,88 $
|
| Revenu net d’exploitation |
330 841 $
|
64,77 $
|
BILAN FINANCIER (RÉEL - 2025)
| Revenu de location brut (CAD) | |
|---|---|
| Annuel | 411 979 $ |
| Annuel par pi² | 80,65 $ |
| Autres revenus (CAD) | |
|---|---|
| Annuel | - |
| Annuel par pi² | - |
| Perte due à l’inoccupation (CAD) | |
|---|---|
| Annuel | - |
| Annuel par pi² | - |
| Revenu brut effectif (CAD) | |
|---|---|
| Annuel | 411 979 $ |
| Annuel par pi² | 80,65 $ |
| Taxes (CAD) | |
|---|---|
| Annuel | - |
| Annuel par pi² | - |
| Dépenses d’exploitation (CAD) | |
|---|---|
| Annuel | - |
| Annuel par pi² | - |
| Total des dépenses (CAD) | |
|---|---|
| Annuel | 81 139 $ |
| Annuel par pi² | 15,88 $ |
| Revenu net d’exploitation (CAD) | |
|---|---|
| Annuel | 330 841 $ |
| Annuel par pi² | 64,77 $ |
FAITS SUR LA PROPRIÉTÉ
| Prix | 5 246 588 $ CAD | Sous-type de propriété | Dortoir |
| Prix par unité | 1 311 647 $ CAD | Taille du lot | 0,15 AC |
| Type de vente | Investissement | Taille du bâtiment | 5 108 pi² |
| Taux de capitalisation | 6,31% | Occupation moyenne | 100% |
| Multiplicateur du loyer brut | 12.7 | Nombre d’étages | 2 |
| Nombre d’unités | 4 | Année de construction/rénovation | 1913/2024 |
| Type de propriété | Immeuble residentiel | Ratio de stationnement | 1,76/1 000 pi² |
| Zonage | LARD1.5 | ||
| Prix | 5 246 588 $ CAD |
| Prix par unité | 1 311 647 $ CAD |
| Type de vente | Investissement |
| Taux de capitalisation | 6,31% |
| Multiplicateur du loyer brut | 12.7 |
| Nombre d’unités | 4 |
| Type de propriété | Immeuble residentiel |
| Sous-type de propriété | Dortoir |
| Taille du lot | 0,15 AC |
| Taille du bâtiment | 5 108 pi² |
| Occupation moyenne | 100% |
| Nombre d’étages | 2 |
| Année de construction/rénovation | 1913/2024 |
| Ratio de stationnement | 1,76/1 000 pi² |
| Zonage | LARD1.5 |
UNITÉ RENSEIGNEMENTS SUR LE MÉLANGE
| DESCRIPTION | NOMBRE D’UNITÉS | LOYER MOYEN/MOIS | pi² |
|---|---|---|---|
| 5+3 | 1 | 8 364 $ CAD | - |
| 4+3 | 2 | 8 451 $ CAD | - |
| 3+3 | 1 | 8 928 $ CAD | - |
1 1
Walk Score®
Très pratique à pied (84)
Bike Score®
Un paradis pour un cycliste (94)
Impôts fonciers
| Numéro de lot | 5055-027-008 | Évaluation des bâtiments | 1 729 023 $ CAD |
| Évaluation du terrain | 2 113 250 $ CAD | Évaluation totale | 3 842 274 $ CAD |
Impôts fonciers
Numéro de lot
5055-027-008
Évaluation du terrain
2 113 250 $ CAD
Évaluation des bâtiments
1 729 023 $ CAD
Évaluation totale
3 842 274 $ CAD
1 de 26
VIDÉOS
VISITE EXTÉRIEURE 3D MATTERPORT
VISITE 3D MATTERPORT
PHOTOS
VUE DEPUIS LA RUE
RUE
CARTE
1 de 1
Présenté par
1220 W 27th St
Vous êtes déjà membre? Connectez-vous
Hmm, il semble y avoir eu une erreur lors de l’envoi de votre message. Veuillez réessayer.
Merci! Votre message a été envoyé.
