Share This Listing

Message

922 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 brokers for more information about this property

Trojandale - Student Housing at USC! 2623 Ellendale Pl 20 Unit Apartment Building $11,000,000 ($550,000/Unit) 4.09% Cap Rate Los Angeles, CA 90007

Save this listing!

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

INVESTMENT HIGHLIGHTS

  • Prime Location for USC Student Housing!
  • Ability to build 14 additional units and ADUs! (Buyer to Verify)
  • Fully secured subterranean parking!
  • Ornate Spanish Hacienda Style Architecture!
  • Located within the North University Park neighborhood, one of most desirable locations for USC students!
  • Within USC's Department of Public Safety Patrol/Response Zone!

EXECUTIVE SUMMARY

*Trojandale is owned and operated by CDI Management. The property is part of the 5-building CDI Management Student Housing Portfolio at USC or may be sold separately.
Best property in the Student housing area surrounding the USC Campus. One of the only properties with a subterranean garage in the area. Fully occupied by students since an enormous rehab and renovation in 2005. Professionally property managed by the in area operator for 20 years.
For Sale: Exquisite Student Housing at USC in the Heart of North University District
Discover the crown jewel of the North University District with this stunning updated historic property, perfectly tailored for USC students seeking a blend of luxury and tradition. This unique residence boasts a beautiful Spanish-hacienda design, preserving its ornate architectural details while offering modern amenities that ensure comfort and convenience.
The property currently features 20 units, comprising a mix of 8 two-bedroom apartments and 12 one- bedroom apartments, providing ample options for students. Exclusively occupied with USC students since 2004. There are preliminary plans to add 14 Studio Units, 6 additional units by right and 8 Additional Dwelling Units, expanding the total rentable area by about 5,500 sq. ft. This enhancement
could increase rental income by approximately $396,000 annually. Additionally, there is opportunity to increase the number of bedrooms inside the existing building. Each unit has ample space to add an additional bedroom thus further increasing rent potential.
Step inside to find spacious living areas flooded with natural light, elegant finishes, and a vibrant community atmosphere. Enjoy luxurious amenities, including a state-of-the-art kitchen, high-speed internet, and on-site laundry facilities. The beautifully landscaped interior courtyard offers a serene escape, perfect for socializing and relaxation. Additional conveniences include one of the only fully subterranean parking garages in the area, ensuring hassle-free access for residents.
Located within walking distance from USC, this exceptional luxurious property offers easy access to campus, local dining, and entertainment, making it the ideal choice for students who want the best of both worlds: a serene retreat and a lively neighborhood. Renting to university students can be a smart strategy for property owners, particularly when trying to shield investments from the potential impacts of rent control. Every year the students lease from August 1st to July 31st during the school year and vacate as they graduate giving the owner the opportunity to increase rents to market levels annually. Don’t miss your chance to own this remarkable piece of real estate that seamlessly blends historic charm with modern luxury—schedule a viewing today!

ATTACHMENTS

Flyer

FINANCIAL SUMMARY (PRO FORMA - 2025) Click Here to Access

ANNUAL ANNUAL PER SF
Gross Rental Income $99,999 $9.99
Other Income $99,999 $9.99
Vacancy Loss $99,999 $9.99
Effective Gross Income $99,999 $9.99
Taxes $99,999 $9.99
Operating Expenses $99,999 $9.99
Total Expenses $99,999 $9.99
Net Operating Income $99,999 $9.99

FINANCIAL SUMMARY (PRO FORMA - 2025) Click Here to Access

Gross Rental Income
Annual $99,999
Annual Per SF $9.99
Other Income
Annual $99,999
Annual Per SF $9.99
Vacancy Loss
Annual $99,999
Annual Per SF $9.99
Effective Gross Income
Annual $99,999
Annual Per SF $9.99
Taxes
Annual $99,999
Annual Per SF $9.99
Operating Expenses
Annual $99,999
Annual Per SF $9.99
Total Expenses
Annual $99,999
Annual Per SF $9.99
Net Operating Income
Annual $99,999
Annual Per SF $9.99

PROPERTY FACTS

Price $11,000,000
Price Per Unit $550,000
Sale Type Investment
Cap Rate 4.09%
Gross Rent Multiplier 15.62
No. Units 20
Property Type Multifamily
Property Subtype
Apartment
  • Multifamily Dormitory
Apartment Style Low-Rise
Building Class C
Lot Size 0.49 AC
Building Size 17,099 SF
Average Occupancy 100%
No. Stories 2
Year Built/Renovated 1931/2005
Parking Ratio 1.23/1,000 SF
Zoning R3, - Multiple dwelling

AMENITIES

UNIT AMENITIES

  • Air Conditioning
  • Balcony
  • Dishwasher
  • Disposal
  • Microwave
  • Storage Space
  • Heating
  • Tile Floors
  • Kitchen
  • Refrigerator
  • Oven
  • Range
  • Tub/Shower
  • Grill
  • Family Room
  • Intercom
  • Lawn

SITE AMENITIES

  • 24 Hour Access
  • Courtyard
  • Laundry Facilities
  • Pool
  • Gated
  • Grill
  • Lounge
  • Zen Garden
  • Private Bathroom
  • Smoke Detector

UNIT MIX INFORMATION

DESCRIPTION NO. UNITS AVG. RENT/MO SF
1+1 12 $2,275 650
2+2 8 $3,813 1,000
Walk Score®
Walker's Paradise (92)
Bike Score®
Very Bikeable (86)
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.®

PROPERTY TAXES

PROPERTY TAXES

Parcel Number
5055-006-008
Land Assessment
$1,086,244
Improvements Assessment
$1,491,782
Total Assessment
$2,578,026
Annual Taxes
($1) ($0.00/SF)
Tax Year
2025
  • Listing ID: 33644343

  • Date on Market: 10/25/2024

  • Last Updated:

  • Address: 2623 Ellendale Pl, 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") }}