Log In/Sign Up
Your email has been sent.
7% Cap Rate | Walking Distance to USC 1236-1238 W 30th St 5 Unit Apartment Building $3,495,000 ($699,000/Unit) Los Angeles, CA 90007



INVESTMENT HIGHLIGHTS
- PRIME NORTH OF CAMPUS LOCATION, WALKING DISTANCE TO USC & LOCATED IN THE DPS PATROL ZONE
- IN-UNIT WASHERS & DRYERS, STAINLESS STEEL APPLIANCES, HARDWOOD FLOORS, MODERN CABINETRY, & HOT-TUB
- TRIPLEX & NEWLY BUILT DUPLEX (2015)
- 100% OCCUPIED WITH USC STUDENTS
- NEW ROOF & UPDATED COPPER PLUMBING
EXECUTIVE SUMMARY
The Davis Saadian Group is pleased to offer the opportunity to acquire this five (5) unit, turn-key student housing apartment complex, located in the highly desirable DPS Patrol Zone, and walking distance to the University of Southern California (USC). The site is well situated in the pristine rare North of campus pocket, consisting of a triplex built in 1907, and a duplex built in 2015.
The properties and all five (5) units have been completely updated & remodeled - featuring brand new hardwood floors, stainless steel kitchen appliances, quartz counter tops, tiled showers with glass enclosures, in-unit washer & dryers, wall-mounted flat screen televisions, and high-end finishes throughout the units. The property is fully gated and includes modern spacious units, garaged parking, and an outdoor common area with a gas barbecue and hot tub for students to enjoy.
The investment features a new roof, updated copper plumbing, double pane windows, and individually metered for water, gas & electricity (the tenants pay for all utilities). The building is approximately 5,295 rentable SF on a 6,952 SF lot, consisting of (3) 3-bedroom + 2-bathroom units, (1) 4-bedroom + 2-bathroom unit, and (1) studio unit. Combined with parental guarantees on leases and occupancy levels routinely achieving 100% for the school year, the asset represents a low-risk investment that is poised for continued growth and excellent operating fundamentals. The investment is 100% occupied with USC students, and fully leased for the year, with a gross income of $20,500/month. Please email for the Executive Summary/ Financial Analysis.
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.
The properties and all five (5) units have been completely updated & remodeled - featuring brand new hardwood floors, stainless steel kitchen appliances, quartz counter tops, tiled showers with glass enclosures, in-unit washer & dryers, wall-mounted flat screen televisions, and high-end finishes throughout the units. The property is fully gated and includes modern spacious units, garaged parking, and an outdoor common area with a gas barbecue and hot tub for students to enjoy.
The investment features a new roof, updated copper plumbing, double pane windows, and individually metered for water, gas & electricity (the tenants pay for all utilities). The building is approximately 5,295 rentable SF on a 6,952 SF lot, consisting of (3) 3-bedroom + 2-bathroom units, (1) 4-bedroom + 2-bathroom unit, and (1) studio unit. Combined with parental guarantees on leases and occupancy levels routinely achieving 100% for the school year, the asset represents a low-risk investment that is poised for continued growth and excellent operating fundamentals. The investment is 100% occupied with USC students, and fully leased for the year, with a gross income of $20,500/month. Please email for the Executive Summary/ Financial Analysis.
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.
FINANCIAL SUMMARY (ACTUAL - 2024) |
ANNUAL | ANNUAL PER SF |
|---|---|---|
| Taxes |
-
|
-
|
| Operating Expenses |
-
|
-
|
| Total Expenses |
$59,250
|
$11.19
|
FINANCIAL SUMMARY (ACTUAL - 2024)
| Taxes | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Operating Expenses | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Total Expenses | |
|---|---|
| Annual | $59,250 |
| Annual Per SF | $11.19 |
PROPERTY FACTS
| Price | $3,495,000 | Building Class | B |
| Price Per Unit | $699,000 | Lot Size | 0.16 AC |
| Sale Type | Investment | Building Size | 5,295 SF |
| No. Units | 5 | Average Occupancy | 100% |
| Property Type | Multifamily | No. Stories | 2 |
| Property Subtype | Apartment | Year Built/Renovated | 1907/2015 |
| Apartment Style | Low-Rise | Parking Ratio | 0.94/1,000 SF |
| Zoning | LAR3 - Multiple Dwelling Residential Zone | ||
| Price | $3,495,000 |
| Price Per Unit | $699,000 |
| Sale Type | Investment |
| No. Units | 5 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Low-Rise |
| Building Class | B |
| Lot Size | 0.16 AC |
| Building Size | 5,295 SF |
| Average Occupancy | 100% |
| No. Stories | 2 |
| Year Built/Renovated | 1907/2015 |
| Parking Ratio | 0.94/1,000 SF |
| Zoning | LAR3 - Multiple Dwelling Residential Zone |
AMENITIES
UNIT AMENITIES
- Air Conditioning
- Balcony
- Dishwasher
- Washer/Dryer
- Tile Floors
- Kitchen
- Hardwood Floors
- Stainless Steel Appliances
- Grill
SITE AMENITIES
- Laundry Facilities
- Spa
UNIT MIX INFORMATION
| DESCRIPTION | NO. UNITS | AVG. RENT/MO | SF |
|---|---|---|---|
| 3+2 | 3 | $5,750 | 1,200 |
| Studios | 1 | $1,750 | 500 |
| 4+2 | 1 | $7,200 | 1,500 |
1 1
Walk Score®
Walker's Paradise (91)
Bike Score®
Very Bikeable (84)
PROPERTY TAXES
| Parcel Number | 5039-001-050 | Improvements Assessment | $1,411,129 (2025) |
| Land Assessment | $2,231,036 (2025) | Total Assessment | $3,642,165 (2025) |
PROPERTY TAXES
Parcel Number
5039-001-050
Land Assessment
$2,231,036 (2025)
Improvements Assessment
$1,411,129 (2025)
Total Assessment
$3,642,165 (2025)
1 of 30
VIDEOS
MATTERPORT 3D EXTERIOR
MATTERPORT 3D TOUR
PHOTOS
STREET VIEW
STREET
MAP
1 of 1
Presented by
7% Cap Rate | Walking Distance to USC | 1236-1238 W 30th St
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.
