Se Connecter/S’inscrire
Votre courriel a été envoyé.
1236-1238 W 30th St 5 Unité Immeuble d’appartements 4 676 412 $ CAD (935 282 $ CAD/Unité) 6,70% Taux de capitalisation Los Angeles, CA 90007



Certaines informations ont été traduites automatiquement.
Faits saillants de l'investissement
- 6.7% IN-PLACE CAP RATE | 12.5x GRM
- FULLY UPDATED & REMODELED THROUGHOUT
- PRIME NORTH OF CAMPUS LOCATION
- 5,295 SF | 5-UNIT APARTMENT COMPLEX
- 100% LEASED FOR 2025-2026 & 2026-2027 YEARS
- LOCATED IN THE DEPT. OF PUBLIC SAFETY (DPS) PATROL ZONE
Résumé de l'annonce
The Davis Saadian Group is pleased to offer the opportunity to acquire this five (5) unit, turn-key student housing apartment complex, located in the highly desirable DPS Patrol Zone, and walking distance to the University of Southern California (USC). The site is well situated in the pristine rare North of campus pocket, consisting of a triplex built in 1907, and a duplex built in 2015.
The properties and all five (5) units have been completely updated & remodeled - featuring brand new hardwood floors, stainless steel kitchen appliances, quartz counter tops, tiled showers with glass enclosures, in-unit washer & dryers, wall-mounted flat screen televisions, and high-end finishes throughout the units. The property is fully gated and includes modern spacious units, ten (10) garaged parking spaces, and an outdoor common area with a gas barbecue and hot tub for students to enjoy.
The investment features a new roof, updated copper plumbing, double pane windows, and individually metered for water, gas & electricity (the tenants pay for all utility expenses). The building is approximately 5,295 rentable SF on a 6,952 SF lot, consisting of (3) 3-bedroom + 2-bathroom units, (1) 4-bedroom + 2-bathroom unit, and (1) studio unit. 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 year, with a gross income of $23,100/month. The investment is priced at a 6.7% Cap Rate & 12.5x GRM. Please email for the Executive Summary/ Financial Analysis.
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 properties and all five (5) units have been completely updated & remodeled - featuring brand new hardwood floors, stainless steel kitchen appliances, quartz counter tops, tiled showers with glass enclosures, in-unit washer & dryers, wall-mounted flat screen televisions, and high-end finishes throughout the units. The property is fully gated and includes modern spacious units, ten (10) garaged parking spaces, and an outdoor common area with a gas barbecue and hot tub for students to enjoy.
The investment features a new roof, updated copper plumbing, double pane windows, and individually metered for water, gas & electricity (the tenants pay for all utility expenses). The building is approximately 5,295 rentable SF on a 6,952 SF lot, consisting of (3) 3-bedroom + 2-bathroom units, (1) 4-bedroom + 2-bathroom unit, and (1) studio unit. 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 year, with a gross income of $23,100/month. The investment is priced at a 6.7% Cap Rate & 12.5x GRM. Please email for the Executive Summary/ Financial Analysis.
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) Cliquez ici pour accéder à |
Annuel (CAD) | Annuel par pi² (CAD) |
|---|---|---|
| Revenu de location brut |
$99,999
|
$9.99
|
| Autres revenus |
-
|
-
|
| Perte due à l’inoccupation |
-
|
-
|
| Revenu brut effectif |
$99,999
|
$9.99
|
| Taxes |
-
|
-
|
| Dépenses d’exploitation |
-
|
-
|
| Total des dépenses |
$99,999
|
$9.99
|
| Revenu net d’exploitation |
$99,999
|
$9.99
|
Bilan financier (Réel - 2025) Cliquez ici pour accéder à
| Revenu de location brut (CAD) | |
|---|---|
| Annuel | $99,999 |
| Annuel par pi² | $9.99 |
| Autres revenus (CAD) | |
|---|---|
| Annuel | - |
| Annuel par pi² | - |
| Perte due à l’inoccupation (CAD) | |
|---|---|
| Annuel | - |
| Annuel par pi² | - |
| Revenu brut effectif (CAD) | |
|---|---|
| Annuel | $99,999 |
| Annuel par pi² | $9.99 |
| Taxes (CAD) | |
|---|---|
| Annuel | - |
| Annuel par pi² | - |
| Dépenses d’exploitation (CAD) | |
|---|---|
| Annuel | - |
| Annuel par pi² | - |
| Total des dépenses (CAD) | |
|---|---|
| Annuel | $99,999 |
| Annuel par pi² | $9.99 |
| Revenu net d’exploitation (CAD) | |
|---|---|
| Annuel | $99,999 |
| Annuel par pi² | $9.99 |
Faits sur la propriété
| Prix | 4 676 412 $ CAD | Style d’appartement | De faible hauteur |
| Prix par unité | 935 282 $ CAD | Classe d’immeuble | B |
| Type de vente | Investissement | Taille du lot | 0,16 AC |
| Taux de capitalisation | 6,70% | Taille du bâtiment | 5 295 pi² |
| Multiplicateur du loyer brut | 12.5 | Occupation moyenne | 100% |
| Nombre d’unités | 5 | Nombre d’étages | 2 |
| Type de propriété | Immeuble residentiel | Année de construction/rénovation | 1907/2024 |
| Sous-type de propriété | Appartement | Ratio de stationnement | 0,94/1 000 pi² |
| Zonage | LAR3 - Zone résidentielle à logements multiples | ||
| Prix | 4 676 412 $ CAD |
| Prix par unité | 935 282 $ CAD |
| Type de vente | Investissement |
| Taux de capitalisation | 6,70% |
| Multiplicateur du loyer brut | 12.5 |
| Nombre d’unités | 5 |
| Type de propriété | Immeuble residentiel |
| Sous-type de propriété | Appartement |
| Style d’appartement | De faible hauteur |
| Classe d’immeuble | B |
| Taille du lot | 0,16 AC |
| Taille du bâtiment | 5 295 pi² |
| Occupation moyenne | 100% |
| Nombre d’étages | 2 |
| Année de construction/rénovation | 1907/2024 |
| Ratio de stationnement | 0,94/1 000 pi² |
| Zonage | LAR3 - Zone résidentielle à logements multiples |
Commodités
Commodités des unités
- Climatisation
- Balcon
- Lave-vaisselle
- Laveuse/Sécheuse
- Planchers de tuiles
- Cuisine
- Planchers de bois franc
- Électroménagers en acier inoxydable
- Grill
Commodités du site
- Installations de lessive
- Spa
Unité renseignements sur le mélange
| Description | Nombre d’unités | Loyer moyen/mois | pi² |
|---|---|---|---|
| 3+2 | 1 | 7 292 $ CAD | 850 |
| Studios | 1 | 2 752 $ CAD | 300 |
| 4+2 | 1 | 8 117 $ CAD | 1 200 |
| 3+2 | 1 | 6 604 $ CAD | 850 |
| 3+2 | 1 | 5 091 $ CAD | 850 |
1 1
Très praticable à pied
80/100
Très facile d’accès en voiture
80/100
Transports en commun robustes
80/100
Exceptionnellement praticable à vélo
90/100
Impôts fonciers
| Numéro de lot | 5039-001-050 | Évaluation des bâtiments | 1 937 452 $ CAD |
| Évaluation du terrain | 3 063 168 $ CAD | Évaluation totale | 5 000 620 $ CAD |
Impôts fonciers
Numéro de lot
5039-001-050
Évaluation du terrain
3 063 168 $ CAD
Évaluation des bâtiments
1 937 452 $ CAD
Évaluation totale
5 000 620 $ CAD
1 de 30
Vidéos
Visite extérieure 3D Matterport
Visite 3D Matterport
Photos
Vue depuis la rue
Rue
Carte
1 de 1
Présenté par
1236-1238 W 30th 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.
