Se Connecter/S’inscrire
Votre courriel a été envoyé.
2717 S Budlong Ave 8 Unité Immeuble d’appartements 1 755 700 $ CAD (219 462 $ CAD/Unité) 5,25% Taux de capitalisation Los Angeles, CA 90007
Certaines informations ont été traduites automatiquement.
Faits saillants de l'investissement
- HUGE UPSIDE
- VERY CLOSE TO USC
- LOW PRICE PER SF
Résumé de l'annonce
8-Unit USC Student Housing Value-Add | 110% Rental Upside - CAN POTENTIALLY BUY WITH ONLY $150,000 DOWN
Property Description:
2717 S Budlong Avenue is an 8-unit multifamily value-add opportunity located inside the USC Secured Zone / DPS Patrol Area, a few blocks from the University of Southern California campus and USC Village.
The 1931 two-story Spanish-style building totals approximately 7,314 rentable square feet on a 7,775 square foot LAR3 lot. The unit mix consists of six 2Bd+1Ba units at approximately 969 square feet and two 1Bd+1Ba units at approximately 750 square feet, averaging roughly 822 square feet per unit — large, efficient floor plans well suited to shared student tenancy. Eight lined parking spaces sit at the rear of the property, a meaningful amenity and rent driver in the University Park submarket.
The building is separately metered for gas and electric, and the electrical service has been recently updated. Original tile roofing and Spanish detailing give the property curb appeal that newer product in the area lacks.
The opportunity is the spread between in-place and achievable rents. Current scheduled gross income is $113,744 annually against a stabilized market figure of $238,800 — approximately 110% rental upside. At the $1,250,000 offering price, the asset trades at $156,250 per unit and $171 per square foot, well below the recent comparable average of $290,620 per unit and $294 per square foot. Stabilized at market rents, the property underwrites to a 13.55% cap rate and a 5.23 GRM.
Offered at $1,250,000. Full offering memorandum, rent roll, and financials available on request.
Investment Highlights
USC Secured Zone / DPS Patrol Area — blocks from campus
Approximately 110% rental upside to market
13.55% market cap rate | 5.23 market GRM
$156,250 per unit — well below comparable average
8 lined parking spaces
Separately metered gas and electric
Recently updated electrical service
Large 969 SF two-bedroom floor plans ideal for student housing
Property Description:
2717 S Budlong Avenue is an 8-unit multifamily value-add opportunity located inside the USC Secured Zone / DPS Patrol Area, a few blocks from the University of Southern California campus and USC Village.
The 1931 two-story Spanish-style building totals approximately 7,314 rentable square feet on a 7,775 square foot LAR3 lot. The unit mix consists of six 2Bd+1Ba units at approximately 969 square feet and two 1Bd+1Ba units at approximately 750 square feet, averaging roughly 822 square feet per unit — large, efficient floor plans well suited to shared student tenancy. Eight lined parking spaces sit at the rear of the property, a meaningful amenity and rent driver in the University Park submarket.
The building is separately metered for gas and electric, and the electrical service has been recently updated. Original tile roofing and Spanish detailing give the property curb appeal that newer product in the area lacks.
The opportunity is the spread between in-place and achievable rents. Current scheduled gross income is $113,744 annually against a stabilized market figure of $238,800 — approximately 110% rental upside. At the $1,250,000 offering price, the asset trades at $156,250 per unit and $171 per square foot, well below the recent comparable average of $290,620 per unit and $294 per square foot. Stabilized at market rents, the property underwrites to a 13.55% cap rate and a 5.23 GRM.
Offered at $1,250,000. Full offering memorandum, rent roll, and financials available on request.
Investment Highlights
USC Secured Zone / DPS Patrol Area — blocks from campus
Approximately 110% rental upside to market
13.55% market cap rate | 5.23 market GRM
$156,250 per unit — well below comparable average
8 lined parking spaces
Separately metered gas and electric
Recently updated electrical service
Large 969 SF two-bedroom floor plans ideal for student housing
Salle de données Cliquez ici pour accéder à
Bilan financier (Réel - 2026) |
Annuel (CAD) | Annuel par pi² (CAD) |
|---|---|---|
| Revenu de location brut |
160 444 $
|
21,92 $
|
| Autres revenus |
-
|
-
|
| Perte due à l’inoccupation |
-
|
-
|
| Revenu brut effectif |
160 444 $
|
21,92 $
|
| Taxes |
21 063 $
|
2,88 $
|
| Dépenses d’exploitation |
49 415 $
|
6,75 $
|
| Total des dépenses |
70 478 $
|
9,63 $
|
| Revenu net d’exploitation |
89 966 $
|
12,29 $
|
Bilan financier (Réel - 2026)
| Revenu de location brut (CAD) | |
|---|---|
| Annuel | 160 444 $ |
| Annuel par pi² | 21,92 $ |
| Autres revenus (CAD) | |
|---|---|
| Annuel | - |
| Annuel par pi² | - |
| Perte due à l’inoccupation (CAD) | |
|---|---|
| Annuel | - |
| Annuel par pi² | - |
| Revenu brut effectif (CAD) | |
|---|---|
| Annuel | 160 444 $ |
| Annuel par pi² | 21,92 $ |
| Taxes (CAD) | |
|---|---|
| Annuel | 21 063 $ |
| Annuel par pi² | 2,88 $ |
| Dépenses d’exploitation (CAD) | |
|---|---|
| Annuel | 49 415 $ |
| Annuel par pi² | 6,75 $ |
| Total des dépenses (CAD) | |
|---|---|
| Annuel | 70 478 $ |
| Annuel par pi² | 9,63 $ |
| Revenu net d’exploitation (CAD) | |
|---|---|
| Annuel | 89 966 $ |
| Annuel par pi² | 12,29 $ |
Faits sur la propriété
Commodités
Commodités des unités
- Climatisation
- Cuisine
- Four
- Fourchette
- Bain/Douche
- Sous-sol
Commodités du site
- Accès 24 heures
- Accès contrôlé
- Collecte d'ordures - sur rue
Unité renseignements sur le mélange
| Description | Nombre d’unités | Loyer moyen/mois | pi² |
|---|---|---|---|
| 1+1 | 2 | - | 750 |
| 2+1 | 6 | - | 969 |
Très accessible à pied
80/100
Très bien adapté aux voitures
80/100
Transports en commun efficaces
80/100
Moyennement accessible en vélo
60/100
Impôts fonciers
| Numéro de lot | 5054-015-017 | Évaluation totale | 875 271 $ CAD (2025) |
| Évaluation du terrain | 548 687 $ CAD (2025) | Impôts annuels | 21 063 $ CAD (2,88 $ CAD/pi²) |
| Évaluation des bâtiments | 326 584 $ CAD (2025) | Année d’imposition | 2026 |
Impôts fonciers
Numéro de lot
5054-015-017
Évaluation du terrain
548 687 $ CAD (2025)
Évaluation des bâtiments
326 584 $ CAD (2025)
Évaluation totale
875 271 $ CAD (2025)
Impôts annuels
21 063 $ CAD (2,88 $ CAD/pi²)
Année d’imposition
2026
1 de 34
Vidéos
Visite extérieure 3D Matterport
Visite 3D Matterport
Photos
Vue depuis la rue
Rue
Carte
Présenté par
Pacific Sunrise Inn & Suites
2717 S Budlong Ave
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.