Share This Listing

Message

960 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

Investment Highlights

  • HUGE UPSIDE
  • VERY CLOSE TO USC
  • LOW PRICE PER SF

Executive Summary

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

Data Room Click Here to Access

Financial Summary (Actual - 2026)

Annual Annual Per SF
Gross Rental Income $114,231 $15.61
Other Income - -
Vacancy Loss - -
Effective Gross Income $114,231 $15.61
Taxes $14,996 $2.05
Operating Expenses $35,182 $4.81
Total Expenses $50,178 $6.86
Net Operating Income $64,053 $8.75

Financial Summary (Actual - 2026)

Gross Rental Income
Annual $114,231
Annual Per SF $15.61
Other Income
Annual -
Annual Per SF -
Vacancy Loss
Annual -
Annual Per SF -
Effective Gross Income
Annual $114,231
Annual Per SF $15.61
Taxes
Annual $14,996
Annual Per SF $2.05
Operating Expenses
Annual $35,182
Annual Per SF $4.81
Total Expenses
Annual $50,178
Annual Per SF $6.86
Net Operating Income
Annual $64,053
Annual Per SF $8.75

Property Facts

Price $1,250,000
Price Per Unit $156,250
Sale Type Investment
Cap Rate 5.25%
Gross Rent Multiplier 10.94
No. Units 8
Property Type Multifamily
Property Subtype
Apartment
  • Multifamily Dormitory
Apartment Style Low-Rise
Building Class C
Lot Size 0.18 AC
Building Size 7,318 SF
Average Occupancy 100%
No. Stories 2
Year Built 1931
Parking Ratio 1.09/1,000 SF
Zoning LAR3 - Multiple dwelling

Amenities

Unit Amenities

  • Air Conditioning
  • Kitchen
  • Oven
  • Range
  • Tub/Shower
  • Basement

Site Amenities

  • 24 Hour Access
  • Controlled Access
  • Trash Pickup - Curbside

Unit Mix Information

Description No. Units Avg. Rent/Mo SF
1+1 2 - 750
2+1 6 - 969
Very walkable
80/100
Very drivable
80/100
Strong public transit
80/100
Moderately bikeable
60/100

Property Taxes

Property Taxes

Parcel Number
5054-015-017
Land Assessment
$386,342 (2025)
Improvements Assessment
$229,955 (2025)
Total Assessment
$616,297 (2025)
Annual Taxes
$14,996 ($2.05/SF)
Tax Year
2026
  • Listing ID: 41534756

  • Date on Market: 8/3/2026

  • Last Updated:

  • Address: 2717 S Budlong Ave, 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") }}