Se Connecter/S’inscrire
Votre courriel a été envoyé.
USC Student Housing | Prime Location 1239 W 30th St 6 Unité Immeuble d’appartements 4 584 136 $ CAD (764 023 $ CAD/Unité) 6,37% Taux de capitalisation Los Angeles, CA 90007



Certaines informations ont été traduites automatiquement.
FAITS SAILLANTS DE L'INVESTISSEMENT
- 6.4% Cap Rate | 12.6x GRM
- Located within the USC DPS Patrol Zone - Prime North of Campus Student Housing Location
- On-Site Laundry Room for Additional Income
- 6,840 SF | 6 Unit Apartment Complex
- 2 Bedroom + 2.5 Bathroom Townhouse Units
RÉSUMÉ DE L'ANNONCE
The Davis Saadian Group is proud to present a rare opportunity to acquire a 2003 built, LA RSO exempt fully renovated, six-unit turnkey student-housing apartment community located in the highly sought-after North of Campus neighborhood, within the DPS Patrol Zone and just a short walk to the University of Southern California (USC).
The property and all six units have been completely remodeled with modern, high-end finishes throughout. Each spacious unit features vinyl plank hardwood flooring, stainless-steel kitchen appliances, quartz countertops, tiled showers, and contemporary design elements tailored to today’s student renters. The gated community offers large two-bedroom townhome units, approximately 1,200-square-foot floor plans, underground garage with EV parking, and an on-site laundry facility providing additional income potential.
From an investment standpoint, the asset is exceptionally well positioned. Capital improvements include a new roof, updated copper plumbing, and double-pane windows. All units are individually metered for gas and electricity, with ownership responsible for water and trash expenses. The building is comprised approximately of 6,840 rentable square feet on a 6,863 square-foot lot, and consists of six (6) 2-bedroom + 2.5-bathroom townhouse units.
Combined with parental guarantees on leases and occupancy levels routinely achieving 100% for the school year, the asset represents a low-risk, high-demand student-housing investment with strong fundamentals and long-term growth potential. Units #2 & #6 are currently vacant and in the process of getting leased out. 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 property and all six units have been completely remodeled with modern, high-end finishes throughout. Each spacious unit features vinyl plank hardwood flooring, stainless-steel kitchen appliances, quartz countertops, tiled showers, and contemporary design elements tailored to today’s student renters. The gated community offers large two-bedroom townhome units, approximately 1,200-square-foot floor plans, underground garage with EV parking, and an on-site laundry facility providing additional income potential.
From an investment standpoint, the asset is exceptionally well positioned. Capital improvements include a new roof, updated copper plumbing, and double-pane windows. All units are individually metered for gas and electricity, with ownership responsible for water and trash expenses. The building is comprised approximately of 6,840 rentable square feet on a 6,863 square-foot lot, and consists of six (6) 2-bedroom + 2.5-bathroom townhouse units.
Combined with parental guarantees on leases and occupancy levels routinely achieving 100% for the school year, the asset represents a low-risk, high-demand student-housing investment with strong fundamentals and long-term growth potential. Units #2 & #6 are currently vacant and in the process of getting leased out. 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.
BILAN FINANCIER (RÉEL - 2025) |
ANNUEL (CAD) | ANNUEL PAR pi² (CAD) |
|---|---|---|
| Revenu de location brut |
362 947 $
|
53,06 $
|
| Autres revenus |
-
|
-
|
| Perte due à l’inoccupation |
-
|
-
|
| Revenu brut effectif |
362 947 $
|
53,06 $
|
| Taxes |
-
|
-
|
| Dépenses d’exploitation |
-
|
-
|
| Total des dépenses |
71 078 $
|
10,39 $
|
| Revenu net d’exploitation |
291 868 $
|
42,67 $
|
BILAN FINANCIER (RÉEL - 2025)
| Revenu de location brut (CAD) | |
|---|---|
| Annuel | 362 947 $ |
| Annuel par pi² | 53,06 $ |
| Autres revenus (CAD) | |
|---|---|
| Annuel | - |
| Annuel par pi² | - |
| Perte due à l’inoccupation (CAD) | |
|---|---|
| Annuel | - |
| Annuel par pi² | - |
| Revenu brut effectif (CAD) | |
|---|---|
| Annuel | 362 947 $ |
| Annuel par pi² | 53,06 $ |
| Taxes (CAD) | |
|---|---|
| Annuel | - |
| Annuel par pi² | - |
| Dépenses d’exploitation (CAD) | |
|---|---|
| Annuel | - |
| Annuel par pi² | - |
| Total des dépenses (CAD) | |
|---|---|
| Annuel | 71 078 $ |
| Annuel par pi² | 10,39 $ |
| Revenu net d’exploitation (CAD) | |
|---|---|
| Annuel | 291 868 $ |
| Annuel par pi² | 42,67 $ |
FAITS SUR LA PROPRIÉTÉ
| Prix | 4 584 136 $ CAD | Style d’appartement | De faible hauteur |
| Prix par unité | 764 023 $ CAD | Classe d’immeuble | B |
| Type de vente | Investissement | Taille du lot | 0,16 AC |
| Taux de capitalisation | 6,37% | Taille du bâtiment | 6 840 pi² |
| Multiplicateur du loyer brut | 12.6 | Occupation moyenne | 100% |
| Nombre d’unités | 6 | Nombre d’étages | 2 |
| Type de propriété | Immeuble residentiel | Année de construction | 2003 |
| Sous-type de propriété | Appartement | Ratio de stationnement | 1,75/1 000 pi² |
| Zonage | R3 | ||
| Prix | 4 584 136 $ CAD |
| Prix par unité | 764 023 $ CAD |
| Type de vente | Investissement |
| Taux de capitalisation | 6,37% |
| Multiplicateur du loyer brut | 12.6 |
| Nombre d’unités | 6 |
| 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 | 6 840 pi² |
| Occupation moyenne | 100% |
| Nombre d’étages | 2 |
| Année de construction | 2003 |
| Ratio de stationnement | 1,75/1 000 pi² |
| Zonage | R3 |
COMMODITÉS
COMMODITÉS DES UNITÉS
- Climatisation
- Comptoirs de granit
- Électroménagers en acier inoxydable
- Accessible aux fauteuils roulants (chambres)
UNITÉ RENSEIGNEMENTS SUR LE MÉLANGE
| DESCRIPTION | NOMBRE D’UNITÉS | LOYER MOYEN/MOIS | pi² |
|---|---|---|---|
| 2+2.5 | 1 | 4 723 $ CAD | 1 200 |
| 2+2.5 | 1 | 5 495 $ CAD | 1 200 |
| 2+2.5 | 1 | 5 495 $ CAD | 1 200 |
| 2+2.5 | 1 | 4 313 $ CAD | 1 200 |
| 2+2.5 | 1 | 4 723 $ CAD | 1 200 |
| 2+2.5 | 1 | 5 495 $ CAD | 1 200 |
Walk Score®
Un paradis pour un marcheur (91)
Bike Score®
Très cyclable (84)
Impôts fonciers
| Numéro de lot | 5055-010-025 | Évaluation des bâtiments | 1 943 199 $ CAD |
| Évaluation du terrain | 1 069 646 $ CAD | Évaluation totale | 3 012 845 $ CAD |
Impôts fonciers
Numéro de lot
5055-010-025
Évaluation du terrain
1 069 646 $ CAD
Évaluation des bâtiments
1 943 199 $ CAD
Évaluation totale
3 012 845 $ CAD
1 de 31
VIDÉOS
VISITE EXTÉRIEURE 3D MATTERPORT
VISITE 3D MATTERPORT
PHOTOS
VUE DEPUIS LA RUE
RUE
CARTE
Présenté par
USC Student Housing | Prime Location | 1239 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.

