Partager cette annonce

Message

955 caractères restants

Hmm, il semble y avoir eu une erreur lors de l’envoi de votre message. Veuillez réessayer.

Votre courriel a été envoyé.

Toujours intéressé ?

Contactez le courtier pour plus d'informations sur cette propriété

Certaines informations ont été traduites automatiquement.

Faits saillants de l'investissement

  • 6.5% Cap Rate | 12x GRM
  • Fully leased through 2025–2026 academic year
  • 9 Fully updated & remodeled Apartment units - 18 bedrooms
  • 1 block to the USC Campus & Village, Located in the highly desirable DPS Patrol Zone
  • Approximately $400K in recent capital improvements
  • Full roof replacement, Dual-pane energy-efficient window , Full sewer line replacement, Renovated bathrooms, kitchens, and bedrooms

Résumé de l'annonce

The Davis Saadian Group is proud to present the exclusive opportunity to acquire this beautifully updated, modern nine-unit (18-bedroom) student housing apartment community located within the highly desirable DPS Patrol Zone, just a block from the University of Southern California (USC).
This turnkey investment has undergone approximately $400,000 in recent capital improvements, creating a high-quality, low-maintenance asset positioned for long-term stability. Upgrades include new hardwood and vinyl flooring throughout, modern kitchen and bathroom cabinetry, quartz countertops, stainless steel appliances, new bathroom vanities, toilets, tubs, and tile finishes, and fresh interior and exterior paint. Major building systems have also been replaced or enhanced, including a new roof, new copper plumbing, dual-pane energy-efficient windows, a high-efficiency central water heater, and a complete sewer line replacement with PVC piping. Additional improvements include a secured entry gate for resident safety and the completed Los Angeles–mandated earthquake retrofit, featuring foundation anchoring, shear wall reinforcement, and steel frame strengthening for full seismic compliance.
Each unit features furnished bedrooms, stainless steel appliances, quartz countertops, and tiled showers with glass enclosures, showcasing modern finishes and thoughtful design throughout. The property is individually metered for gas, electricity, and water, reducing ownership expenses and improving efficiency.
The building totals 6,734 rentable square feet on a 7,250-square-foot lot, consisting of (1) one-bedroom + one-bathroom unit, (1) three-bedroom + one-bathroom unit, and (7) two-bedroom + one-bathroom units. Each unit offers a spacious layout ideal for student tenants.
The property is 100% occupied with USC students and fully leased for the 2025–2026 academic year, generating a gross income of $20,255 per month. With parental guarantees on leases and a consistent record of near 100% occupancy, the asset represents a low-risk, turnkey investment offering stable returns and strong operating fundamentals. Priced at a 6.5% cap rate and 12x GRM, this property delivers both dependable cash flow and long-term appreciation potential in one of Los Angeles’ most sought-after rental markets.
Additional amenities include on-site laundry facilities for supplemental income and secure gated access for enhanced resident safety.
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 - 2024)

Annuel (CAD) Annuel par pi² (CAD)
Revenu de location brut 334 407 $ 49,66 $
Autres revenus - -
Perte due à l’inoccupation - -
Revenu brut effectif 334 407 $ 49,66 $
Taxes - -
Dépenses d’exploitation - -
Total des dépenses 68 523 $ 10,18 $
Revenu net d’exploitation 265 884 $ 39,48 $

Bilan financier (Réel - 2024)

Revenu de location brut (CAD)
Annuel 334 407 $
Annuel par pi² 49,66 $
Autres revenus (CAD)
Annuel -
Annuel par pi² -
Perte due à l’inoccupation (CAD)
Annuel -
Annuel par pi² -
Revenu brut effectif (CAD)
Annuel 334 407 $
Annuel par pi² 49,66 $
Taxes (CAD)
Annuel -
Annuel par pi² -
Dépenses d’exploitation (CAD)
Annuel -
Annuel par pi² -
Total des dépenses (CAD)
Annuel 68 523 $
Annuel par pi² 10,18 $
Revenu net d’exploitation (CAD)
Annuel 265 884 $
Annuel par pi² 39,48 $

Faits sur la propriété

Prix 4 120 581 $ CAD
Prix par unité 457 842 $ CAD
Type de vente Investissement
Taux de capitalisation 6,45%
Multiplicateur du loyer brut 12
Nombre d’unités 9
Type de propriété Immeuble residentiel
Sous-type de propriété Appartement
Style d’appartement De faible hauteur
Classe d’immeuble C
Taille du lot 0,17 AC
Taille du bâtiment 6 734 pi²
Occupation moyenne 100%
Nombre d’étages 2
Année de construction/rénovation 1964/2024
Ratio de stationnement 0,89/1 000 pi²
Zonage RD2, Los Angeles

Commodités

Commodités du site

  • Installations de lessive

Unité renseignements sur le mélange

Description Nombre d’unités Loyer moyen/mois pi²
1+1 1 - 400
2+1 7 - 750
3+1 1 - 1 000
Moyennement praticable à pied
60/100
Très facile d’accès en voiture
80/100
Bons transports en commun
70/100
Moyennement praticable en vélo
70/100

Impôts fonciers

Impôts fonciers

Numéro de lot
5040-015-010
Évaluation du terrain
2 783 356 $ CAD (2025)
Évaluation des bâtiments
850 468 $ CAD (2025)
Évaluation totale
3 633 823 $ CAD (2025)
  • ID d’inscription: 38457825

  • Date de mise sur le marché: 2025-11-14

  • Dernière mise à jour:

  • Adresse: 1252 W 37th St, Los Angeles, CA 90007

Lien copié
Votre compte LoopNet a été créé !

Veuillez partager vos commentaires

Nous vous invitons à nous faire part de vos commentaires sur la façon dont nous pouvons améliorer LoopNet afin de mieux répondre à vos besoins.
X
{{ getErrorText(feedbackForm.starRating, "Ce notation") }}
255 Limite de caractères ({{ remainingChars() }} caractèrecaractères restantsur)
{{ getErrorText(feedbackForm.msg, "Ce notation") }}
{{ getErrorText(feedbackForm.fname, "Ce prénom") }}
{{ getErrorText(feedbackForm.lname, "Ce nom") }}
{{ getErrorText(feedbackForm.phone, "Ce numéro de téléphone") }}
{{ getErrorText(feedbackForm.phonex, "Cette extension de téléphone") }}
{{ getErrorText(feedbackForm.email, "Cet email") }}