Se Connecter/S’inscrire
Votre courriel a été envoyé.
Cardinal Commons 1286 W 35th Pl 5 Unité Immeuble d’appartements 6 203 806 $ CAD (1 240 761 $ CAD/Unité) 7,45% Taux de capitalisation Los Angeles, CA 90007



Certaines informations ont été traduites automatiquement.
FAITS SAILLANTS DE L'INVESTISSEMENT
- Student Housing
- Brand New Construction
- Resilient Tenant Base
RÉSUMÉ DE L'ANNONCE
The Ben Lee Group of Marcus & Millichap is pleased to present 1286 W 35th Place, a newly constructed 25-bed student housing asset located just west of USC within the university’s 24-hour Department of Public Safety patrol zone. Designed specifically for the modern student renter, the property features a diverse mix of bedroom layouts ranging from three- to six-bedroom units, offering both single and double occupancy options that appeal to a wide tenant base.
Each unit is thoughtfully designed with light-filled floor plans, wood-style flooring, quartz countertops, stainless steel appliances, in-unit laundry, central HVAC, and built-in closets, blending comfort and functionality with a contemporary design aesthetic. Early leasing achieved projected rents across multiple unit types, underscoring strong demand and validating the asset’s positioning in the USC student housing market.
The property is ideally situated just a half-mile from USC’s main University Park Campus and less than a mile from USC Village, providing residents convenient access to nearby dining, retail, and transportation via the Expo/Vermont Metro station. Priced at $179,960 per bed with a projected 7.45% CAP rate and 10.23 GIM upon stabilization, the asset offers investors both immediate cash flow and long-term upside potential, with the opportunity to increase total occupancy to 27 beds by converting oversized bedrooms.
Beyond its strong in-place income, the property also provides meaningful tax advantages. Under the One Big Beautiful Bill Act, multifamily assets qualify for 100% bonus depreciation, allowing investors to significantly accelerate depreciation schedules and shelter early-year income. Newly built, resilient, and fully stabilized, 1286 W 35th Place presents an exceptional opportunity to acquire a turnkey student housing investment in one of Los Angeles’ most durable and high-demand rental submarkets.
Each unit is thoughtfully designed with light-filled floor plans, wood-style flooring, quartz countertops, stainless steel appliances, in-unit laundry, central HVAC, and built-in closets, blending comfort and functionality with a contemporary design aesthetic. Early leasing achieved projected rents across multiple unit types, underscoring strong demand and validating the asset’s positioning in the USC student housing market.
The property is ideally situated just a half-mile from USC’s main University Park Campus and less than a mile from USC Village, providing residents convenient access to nearby dining, retail, and transportation via the Expo/Vermont Metro station. Priced at $179,960 per bed with a projected 7.45% CAP rate and 10.23 GIM upon stabilization, the asset offers investors both immediate cash flow and long-term upside potential, with the opportunity to increase total occupancy to 27 beds by converting oversized bedrooms.
Beyond its strong in-place income, the property also provides meaningful tax advantages. Under the One Big Beautiful Bill Act, multifamily assets qualify for 100% bonus depreciation, allowing investors to significantly accelerate depreciation schedules and shelter early-year income. Newly built, resilient, and fully stabilized, 1286 W 35th Place presents an exceptional opportunity to acquire a turnkey student housing investment in one of Los Angeles’ most durable and high-demand rental submarkets.
BILAN FINANCIER (PRO FORMA - 2025) Cliquez ici pour accéder à |
ANNUEL (CAD) | ANNUEL PAR pi² (CAD) |
|---|---|---|
| Revenu de location brut |
$99,999
|
$9.99
|
| Autres revenus |
$99,999
|
$9.99
|
| Perte due à l’inoccupation |
$99,999
|
$9.99
|
| 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 (PRO FORMA - 2025) Cliquez ici pour accéder à
| Revenu de location brut (CAD) | |
|---|---|
| Annuel | $99,999 |
| Annuel par pi² | $9.99 |
| Autres revenus (CAD) | |
|---|---|
| Annuel | $99,999 |
| Annuel par pi² | $9.99 |
| Perte due à l’inoccupation (CAD) | |
|---|---|
| Annuel | $99,999 |
| Annuel par pi² | $9.99 |
| 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 | 6 203 806 $ CAD | Sous-type de propriété | Appartement |
| Prix par unité | 1 240 761 $ CAD | Style d’appartement | Maison en ville |
| Type de vente | Investissement | Classe d’immeuble | C |
| Taux de capitalisation | 7,45% | Taille du lot | 0,13 AC |
| Multiplicateur du loyer brut | 10.23 | Taille du bâtiment | 7 090 pi² |
| Nombre d’unités | 5 | Nombre d’étages | 3 |
| Type de propriété | Immeuble residentiel | Année de construction | 2025 |
| Zonage | LARD1.5 - Résidentiel | ||
| Prix | 6 203 806 $ CAD |
| Prix par unité | 1 240 761 $ CAD |
| Type de vente | Investissement |
| Taux de capitalisation | 7,45% |
| Multiplicateur du loyer brut | 10.23 |
| Nombre d’unités | 5 |
| Type de propriété | Immeuble residentiel |
| Sous-type de propriété | Appartement |
| Style d’appartement | Maison en ville |
| Classe d’immeuble | C |
| Taille du lot | 0,13 AC |
| Taille du bâtiment | 7 090 pi² |
| Nombre d’étages | 3 |
| Année de construction | 2025 |
| Zonage | LARD1.5 - Résidentiel |
COMMODITÉS
COMMODITÉS DES UNITÉS
- Climatisation
- Micro-ondes
- Cuisine
- Réfrigérateur
- Four
- Bain/Douche
- Grandes chambres
COMMODITÉS DU SITE
- Accès 24 heures
UNITÉ RENSEIGNEMENTS SUR LE MÉLANGE
| DESCRIPTION | NOMBRE D’UNITÉS | LOYER MOYEN/MOIS | pi² |
|---|---|---|---|
| 6+5 | 1 | - | - |
| 5+4 | 2 | - | - |
| 3+2.5 | 1 | - | - |
| 3+2 | 1 | - | - |
1 1
Walk Score®
Très pratique à pied (77)
Bike Score®
Très cyclable (79)
1 de 18
VIDÉOS
VISITE EXTÉRIEURE 3D MATTERPORT
VISITE 3D MATTERPORT
PHOTOS
VUE DEPUIS LA RUE
RUE
CARTE
1 de 1
Présenté par
Cardinal Commons | 1286 W 35th 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.
