Log In/Sign Up
Your email has been sent.
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



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.
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
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 | - |
1 1
Walk Score®
Walker's Paradise (92)
Bike Score®
Biker's Paradise (90)
1 of 14
VIDEOS
MATTERPORT 3D EXTERIOR
MATTERPORT 3D TOUR
PHOTOS
STREET VIEW
STREET
MAP
1 of 1
Presented by
1208 W 25th St - Gemini Townhomes
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.
