Se Connecter/S’inscrire
Votre courriel a été envoyé.
2018 Construction | 7.5% Cap Rate | 10.5 GRM 1259 W 36th Pl 5 Unité Immeuble d’appartements 4 295 461 $ CAD (859 092 $ CAD/Unité) 7,53% Taux de capitalisation Los Angeles, CA 90007



Certaines informations ont été traduites automatiquement.
Faits saillants de l'investissement
- CURRENT HIGH YIELD 7.53% CAP RATE | 10.5X GRM
- 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
- 100% OCCUPIED WITH STUDENTS FOR THE 2025-2026 YEAR
- 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 2018 construction, five (5) unit, 15-bedroom + 15-bathroom 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 vinyl plank 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, 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 7.5% Cap Rate & 10.5x GRM. 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.
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, 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 7.5% Cap Rate & 10.5x GRM. 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 - 2024) |
Annuel (CAD) | Annuel par pi² (CAD) |
|---|---|---|
| Revenu de location brut |
408 205 $
|
102,05 $
|
| Autres revenus |
-
|
-
|
| Perte due à l’inoccupation |
-
|
-
|
| Revenu brut effectif |
408 205 $
|
102,05 $
|
| Taxes |
-
|
-
|
| Dépenses d’exploitation |
-
|
-
|
| Total des dépenses |
84 626 $
|
21,16 $
|
| Revenu net d’exploitation |
323 579 $
|
80,89 $
|
Bilan financier (Réel - 2024)
| Revenu de location brut (CAD) | |
|---|---|
| Annuel | 408 205 $ |
| Annuel par pi² | 102,05 $ |
| Autres revenus (CAD) | |
|---|---|
| Annuel | - |
| Annuel par pi² | - |
| Perte due à l’inoccupation (CAD) | |
|---|---|
| Annuel | - |
| Annuel par pi² | - |
| Revenu brut effectif (CAD) | |
|---|---|
| Annuel | 408 205 $ |
| Annuel par pi² | 102,05 $ |
| Taxes (CAD) | |
|---|---|
| Annuel | - |
| Annuel par pi² | - |
| Dépenses d’exploitation (CAD) | |
|---|---|
| Annuel | - |
| Annuel par pi² | - |
| Total des dépenses (CAD) | |
|---|---|
| Annuel | 84 626 $ |
| Annuel par pi² | 21,16 $ |
| Revenu net d’exploitation (CAD) | |
|---|---|
| Annuel | 323 579 $ |
| Annuel par pi² | 80,89 $ |
Faits sur la propriété
| Prix | 4 295 461 $ CAD | Style d’appartement | De faible hauteur |
| Prix par unité | 859 092 $ CAD | Classe d’immeuble | B |
| Type de vente | Investissement | Taille du lot | 0,17 AC |
| Taux de capitalisation | 7,53% | Taille du bâtiment | 4 951 pi² |
| Multiplicateur du loyer brut | 10.5 | Occupation moyenne | 100% |
| Nombre d’unités | 5 | Nombre d’étages | 3 |
| Type de propriété | Immeuble residentiel | Année de construction | 2021 |
| Sous-type de propriété | Appartement | ||
| Zonage | LARD1.5 | ||
| Prix | 4 295 461 $ CAD |
| Prix par unité | 859 092 $ CAD |
| Type de vente | Investissement |
| Taux de capitalisation | 7,53% |
| Multiplicateur du loyer brut | 10.5 |
| 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 | 0,17 AC |
| Taille du bâtiment | 4 951 pi² |
| Occupation moyenne | 100% |
| Nombre d’étages | 3 |
| Année de construction | 2021 |
| 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 | 5 | 6 778 $ CAD | 900 - 1 200 |
Walk Score®
Très pratique à pied (77)
Bike Score®
Très cyclable (82)
Impôts fonciers
| Numéro de lot | 5040-007-026 | Évaluation des bâtiments | 1 527 220 $ CAD (2025) |
| Évaluation du terrain | 791 427 $ CAD (2025) | Évaluation totale | 2 318 647 $ CAD (2025) |
Impôts fonciers
Numéro de lot
5040-007-026
Évaluation du terrain
791 427 $ CAD (2025)
Évaluation des bâtiments
1 527 220 $ CAD (2025)
Évaluation totale
2 318 647 $ CAD (2025)
1 de 30
Vidéos
Visite extérieure 3D Matterport
Visite 3D Matterport
Photos
Vue depuis la rue
Rue
Carte
Présenté par
2018 Construction | 7.5% Cap Rate | 10.5 GRM | 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.
Votre message a été envoyé !
Activez votre compte LoopNet dès maintenant pour suivre les propriétés, recevoir des alertes en temps réel, gagner du temps sur vos demandes futures et bien plus encore.

