Share This Listing

Message

945 characters remaining

Hmm, there seems to have been an error sending your message. Please try again.

Your email has been sent.

Still interested?

Contact the broker for more information about this property

1208 W 25th St - Gemini Townhomes 5 Unit Apartment Building Offered at $3,200,000 at a 7.67% Cap Rate Los Angeles, CA 90007

Save this listing!

Favorite this listing to get notified of price updates, new media and more

INVESTMENT HIGHLIGHTS

  • Lowest Price / Sqft New Construction USC Listing
  • Superior North of Campus Location
  • Offered at 7.67% CAP & 8.42 GRM

EXECUTIVE SUMMARY

The Ben Lee Group of Marcus & Millichap is pleased to present 1208 W 25th St, a newly constructed 24-bed student housing property located just north of USC within the 24-hour DPS patrol zone.
Built by a leading student housing operator, the property consists of three units, a 10-bedroom/5-bath, 9-bedroom/4-bath, and a 5-bedroom/5-bath ADU, each fully furnished with in-unit laundry, large kitchens, and oversized common areas. The townhouse-style layout, rooftop decks, and outdoor patio attract both large student groups and traditional by-the-bed tenants.
Offering a 7.67% CAP rate and 8.64 GIM, the asset provides the highest on-market return currently available to USC housing investors, fully leased for the 2025-2026 academic year.
Located walking distance to USC, USC Village, and the Expo/Vermont Metro Station, 1208 W 25th St offers immediate cash flow, no deferred maintenance, and strong long-term leasing durability.
The property also qualifies for 100% bonus depreciation, giving investors a rare combination of yield, tax advantages, and meaningful long-term upside in one of Los Angeles' most durable student housing submarkets.

FINANCIAL SUMMARY (ACTUAL - 2024)

ANNUAL ANNUAL PER SF
Gross Rental Income $370,420 $46.69
Other Income - -
Vacancy Loss $18,521 $2.33
Effective Gross Income $351,899 $44.35
Taxes - -
Operating Expenses - -
Total Expenses $106,552 $13.43
Net Operating Income $245,347 $30.92

FINANCIAL SUMMARY (ACTUAL - 2024)

Gross Rental Income
Annual $370,420
Annual Per SF $46.69
Other Income
Annual -
Annual Per SF -
Vacancy Loss
Annual $18,521
Annual Per SF $2.33
Effective Gross Income
Annual $351,899
Annual Per SF $44.35
Taxes
Annual -
Annual Per SF -
Operating Expenses
Annual -
Annual Per SF -
Total Expenses
Annual $106,552
Annual Per SF $13.43
Net Operating Income
Annual $245,347
Annual Per SF $30.92

PROPERTY FACTS

Price $3,200,000
Price Per Unit $640,000
Sale Type Investment
Cap Rate 7.67%
Gross Rent Multiplier 8.42
No. Units 5
Property Type
Multifamily
  • Multifamily Apartments
  • Multifamily Dormitory
Apartment Style Townhome
Building Class B
Lot Size 0.14 AC
Building Size 7,934 SF
Average Occupancy 100%
No. Stories 4
Year Built 2017
Zoning LARD1.5 - Residential

AMENITIES

UNIT AMENITIES

  • Kitchen

SITE AMENITIES

  • Controlled Access
  • Courtyard
  • Laundry Facilities
  • Security System
  • Gated
  • Furnished Units Available
  • Wi-Fi
  • Storage Space
  • Bicycle Storage
  • Community-Wide WiFi

UNIT MIX INFORMATION

DESCRIPTION NO. UNITS AVG. RENT/MO SF
9+4 1 $9,540 -
5+5 1 $6,375 -
10+5 1 $12,673 -
Walk Score®
Walker's Paradise (92)
Bike Score®
Biker's Paradise (90)
What is a Walk Score®, Transit Score® & Bike Score®?
Walk Score® measures the walkability of any address.
Transit Score® measures access to public transit.
Bike Score® measures bikeability of a location.
What is a Walk Score®
, Transit Score® & Bike Score?
Walk Score® measures the walkability
of any address. Transit Score®
measures access to public transit. Bike Score®
measures bikeability of a location.®
  • Listing ID: 37412316

  • Date on Market: 8/25/2025

  • Last Updated:

  • Address: 1208 W 25th St, Los Angeles, CA 90007

Link copied
Your LoopNet account has been created!

Please Share Your Feedback

We welcome any feedback on how we can improve LoopNet to better serve your needs.
X
{{ getErrorText(feedbackForm.starRating, "rating") }}
255 character limit ({{ remainingChars() }} charactercharacters remainingover)
{{ getErrorText(feedbackForm.msg, "rating") }}
{{ getErrorText(feedbackForm.fname, "first name") }}
{{ getErrorText(feedbackForm.lname, "last name") }}
{{ getErrorText(feedbackForm.phone, "phone number") }}
{{ getErrorText(feedbackForm.phonex, "phone extension") }}
{{ getErrorText(feedbackForm.email, "email address") }}