Se Connecter/S’inscrire
Votre courriel a été envoyé.
Brand New Construction | 7.10% Cap Rate 1259 W 36th Pl 5 Unité Immeuble d’appartements 4 582 988 $ CAD (916 598 $ CAD/Unité) 7,10% Taux de capitalisation Los Angeles, CA 90007



Certaines informations ont été traduites automatiquement.
FAITS SAILLANTS DE L'INVESTISSEMENT
- 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
RÉSUMÉ DE L'ANNONCE
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.
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.
BILAN FINANCIER (RÉEL - 2024) |
ANNUEL (CAD) | ANNUEL PAR pi² (CAD) |
|---|---|---|
| Revenu de location brut |
413 705 $
|
103,43 $
|
| Autres revenus |
-
|
-
|
| Perte due à l’inoccupation |
-
|
-
|
| Revenu brut effectif |
413 705 $
|
103,43 $
|
| Taxes |
-
|
-
|
| Dépenses d’exploitation |
-
|
-
|
| Total des dépenses |
88 521 $
|
22,13 $
|
| Revenu net d’exploitation |
325 183 $
|
81,30 $
|
BILAN FINANCIER (RÉEL - 2024)
| Revenu de location brut (CAD) | |
|---|---|
| Annuel | 413 705 $ |
| Annuel par pi² | 103,43 $ |
| Autres revenus (CAD) | |
|---|---|
| Annuel | - |
| Annuel par pi² | - |
| Perte due à l’inoccupation (CAD) | |
|---|---|
| Annuel | - |
| Annuel par pi² | - |
| Revenu brut effectif (CAD) | |
|---|---|
| Annuel | 413 705 $ |
| Annuel par pi² | 103,43 $ |
| Taxes (CAD) | |
|---|---|
| Annuel | - |
| Annuel par pi² | - |
| Dépenses d’exploitation (CAD) | |
|---|---|
| Annuel | - |
| Annuel par pi² | - |
| Total des dépenses (CAD) | |
|---|---|
| Annuel | 88 521 $ |
| Annuel par pi² | 22,13 $ |
| Revenu net d’exploitation (CAD) | |
|---|---|
| Annuel | 325 183 $ |
| Annuel par pi² | 81,30 $ |
FAITS SUR LA PROPRIÉTÉ
| Prix | 4 582 988 $ CAD | Style d’appartement | De faible hauteur |
| Prix par unité | 916 598 $ CAD | Classe d’immeuble | B |
| Type de vente | Investissement | Taille du lot | 0,17 AC |
| Taux de capitalisation | 7,10% | Taille du bâtiment | 4 951 pi² |
| Multiplicateur du loyer brut | 11 | Occupation moyenne | 100% |
| Nombre d’unités | 5 | Nombre d’étages | 3 |
| Type de propriété | Immeuble residentiel | Année de construction | 2018 |
| Sous-type de propriété | Appartement | ||
| Zonage | LARD1.5 | ||
| Prix | 4 582 988 $ CAD |
| Prix par unité | 916 598 $ CAD |
| Type de vente | Investissement |
| Taux de capitalisation | 7,10% |
| Multiplicateur du loyer brut | 11 |
| 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 | 0,17 AC |
| Taille du bâtiment | 4 951 pi² |
| Occupation moyenne | 100% |
| Nombre d’étages | 3 |
| Année de construction | 2018 |
| Zonage | LARD1.5 |
COMMODITÉS
COMMODITÉS DES UNITÉS
- Climatisation
- Traitement des déchets
- Micro-ondes
- Laveuse/Sécheuse
- Chauffage
- Cuisine
- Réfrigérateur
- Four
- Fourchette
COMMODITÉS DU SITE
- Accès 24 heures
- Accès contrôlé
- Cour
- Clôturé
- Unités meublées disponibles
- Campus accessible à la marche
UNITÉ RENSEIGNEMENTS SUR LE MÉLANGE
| DESCRIPTION | NOMBRE D’UNITÉS | LOYER MOYEN/MOIS | pi² |
|---|---|---|---|
| 3+3 | 1 | 6 882 $ CAD | 900 - 1 200 |
| 3+3 | 1 | 6 960 $ CAD | 900 - 1 200 |
| 3+3 | 1 | 6 895 $ CAD | 900 - 1 200 |
| 3+3 | 1 | 6 971 $ CAD | 900 - 1 200 |
| 3+3 | 1 | 6 769 $ CAD | 900 - 1 200 |
Walk Score®
Très pratique à pied (77)
Bike Score®
Très cyclable (82)
1 de 30
VIDÉOS
VISITE EXTÉRIEURE 3D MATTERPORT
VISITE 3D MATTERPORT
PHOTOS
VUE DEPUIS LA RUE
RUE
CARTE
Présenté par
Brand New Construction | 7.10% Cap Rate | 1259 W 36th Pl
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.

