Se Connecter/S’inscrire
Votre courriel a été envoyé.
7% Cap Rate | USC Student Housing Investment 1449 W 28th St 2 Unité Immeuble d’appartements 2 057 240 $ CAD (1 028 620 $ CAD/Unité) 7% Taux de capitalisation Los Angeles, CA 90007



Certaines informations ont été traduites automatiquement.
Faits saillants de l'investissement
- 7.0% In-Place Cap Rate | 11x GRM
- Annual Gross Income: $132,000/Year
- Tenants Pay All Utilities: Gas, Water, Trash, & Electricity, Helping Minimize Landlord Expenses And Maximize NOI
- 7-Bedroom Single Family Residence + 4-Bedroom ADU Constructed in 2019
- Just Blocks To The USC Campus & University Village
- Located In The Dept. Of Public Safety (DPS) Patrol Zone
Résumé de l'annonce
The Davis Saadian Group is pleased to present the opportunity to acquire 1449 W. 28th Street, a fully renovated 11-bedroom + 7-bathroom student housing investment located in the highly coveted West of Campus neighborhood within the USC DPS Patrol Zone. Just blocks from the University of Southern California, the property sits in one of the strongest student housing rental markets in Los Angeles, consistently achieving premium rents, full occupancy, and year-round tenant demand. Currently occupied by USC students, the property generates slightly above $11,000 per month in gross income. Backed by a proven operational history, parental guarantees, and strong in-place cash flow, the asset delivers immediate yield and stable income from day one. The offering consists of a beautifully upgraded 1903 Craftsman single family residence with 7-bedrooms + 4-bathrooms, paired with a newer detached ADU built in 2019, featuring 4-bedrooms + 3-bathrooms. Together, the structures total approximately 3,287 rentable square feet on a 6,754 square foot lot. Both structures have undergone extensive renovations with modern, high-end finishes throughout, including hardwood flooring, updated countertops, stainless steel appliances, tiled showers with glass enclosures, in-unit washers and dryers, furnished bedrooms, fully updated kitchens and bathrooms, recessed lighting, and contemporary fixtures. Operationally, the asset is exceptionally efficient. Tenants are responsible for all utilities, including gas, water, trash, and electricity, helping minimize landlord expenses and maximize net operating income. Priced at a 7% cap rate and 11x GRM, the property combines immediate cash flow, low-maintenance ownership, and long-term upside in one of LA's most consistently performing rental markets.
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.
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 |
182 270 $
|
53,08 $
|
| Autres revenus |
-
|
-
|
| Perte due à l’inoccupation |
-
|
-
|
| Revenu brut effectif |
182 270 $
|
53,08 $
|
| Taxes |
-
|
-
|
| Dépenses d’exploitation |
-
|
-
|
| Total des dépenses |
38 284 $
|
11,15 $
|
| Revenu net d’exploitation |
143 986 $
|
41,93 $
|
Bilan financier (Réel - 2025)
| Revenu de location brut (CAD) | |
|---|---|
| Annuel | 182 270 $ |
| Annuel par pi² | 53,08 $ |
| Autres revenus (CAD) | |
|---|---|
| Annuel | - |
| Annuel par pi² | - |
| Perte due à l’inoccupation (CAD) | |
|---|---|
| Annuel | - |
| Annuel par pi² | - |
| Revenu brut effectif (CAD) | |
|---|---|
| Annuel | 182 270 $ |
| Annuel par pi² | 53,08 $ |
| Taxes (CAD) | |
|---|---|
| Annuel | - |
| Annuel par pi² | - |
| Dépenses d’exploitation (CAD) | |
|---|---|
| Annuel | - |
| Annuel par pi² | - |
| Total des dépenses (CAD) | |
|---|---|
| Annuel | 38 284 $ |
| Annuel par pi² | 11,15 $ |
| Revenu net d’exploitation (CAD) | |
|---|---|
| Annuel | 143 986 $ |
| Annuel par pi² | 41,93 $ |
Faits sur la propriété
| Prix | 2 057 240 $ CAD | Style d’appartement | De faible hauteur |
| Prix par unité | 1 028 620 $ CAD | Classe d’immeuble | C |
| Type de vente | Investissement | Taille du lot | 0,16 AC |
| Taux de capitalisation | 7% | Taille du bâtiment | 3 287 pi² |
| Multiplicateur du loyer brut | 11 | Nombre d’étages | 2 |
| Nombre d’unités | 2 | Année de construction/rénovation | 1903/2019 |
| Type de propriété | Immeuble residentiel | Ratio de stationnement | 1,22/1 000 pi² |
| Sous-type de propriété | Appartement | ||
| Zonage | LAR2 | ||
| Prix | 2 057 240 $ CAD |
| Prix par unité | 1 028 620 $ CAD |
| Type de vente | Investissement |
| Taux de capitalisation | 7% |
| Multiplicateur du loyer brut | 11 |
| Nombre d’unités | 2 |
| Type de propriété | Immeuble residentiel |
| Sous-type de propriété | Appartement |
| Style d’appartement | De faible hauteur |
| Classe d’immeuble | C |
| Taille du lot | 0,16 AC |
| Taille du bâtiment | 3 287 pi² |
| Nombre d’étages | 2 |
| Année de construction/rénovation | 1903/2019 |
| Ratio de stationnement | 1,22/1 000 pi² |
| Zonage | LAR2 |
Unité renseignements sur le mélange
| Description | Nombre d’unités | Loyer moyen/mois | pi² |
|---|---|---|---|
| 7+4 | 1 | 7 483 $ CAD | 2 087 |
| 4+3 | 1 | 7 706 $ CAD | 1 200 |
1 1
Très praticable à pied
80/100
Très facile d'accès en voiture
80/100
Transports en commun robustes
80/100
Moyennement praticable en vélo
70/100
Impôts fonciers
| Numéro de lot | 5054-032-020 | Évaluation des bâtiments | 787 375 $ CAD |
| Évaluation du terrain | 1 708 458 $ CAD | Évaluation totale | 2 495 833 $ CAD |
Impôts fonciers
Numéro de lot
5054-032-020
Évaluation du terrain
1 708 458 $ CAD
Évaluation des bâtiments
787 375 $ CAD
Évaluation totale
2 495 833 $ CAD
1 de 18
Vidéos
Visite extérieure 3D Matterport
Visite 3D Matterport
Photos
Vue depuis la rue
Rue
Carte
1 de 1
Présenté par
7% Cap Rate | USC Student Housing Investment | 1449 W 28th 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.
