Log In/Sign Up
Your email has been sent.
3025 Walton Ave 4 Unit Apartment Building Offered at $4,580,000 at a 7.14% Cap Rate Los Angeles, CA 90007



Investment Highlights
- Private Room
- Private Bath
- USC DPS Patrol Zone
- Student Housing
- Near Campus
Executive Summary
We are pleased to present 3025 Walton Ave, a premier 2021-constructed student housing investment opportunity located just west of USC within the university's 24-hour DPS patrol zone. Purpose-built to capture the robust demand from USC's 46,000+ students, 65% of whom live off-campus, the property offers a diverse mix of layouts designed to promote maximum privacy and comfort. This modern asset boasts 30 spacious bedrooms and 25 bathrooms, featuring high-end finishes, quartz countertops, stainless steel appliances, central HVAC, and in-unit laundry. The property is ideally situated within walking distance to University Park and under a mile away from USC Village, with the Expo/Vermont Metro Station nearby providing easy access to Downtown Los Angeles, Mid-City, and the Westside. 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. Priced at a competitive $152,667 per bed and $500 per square foot, the investment is fully occupied by USC students and offers a strong 7.14% current cap rate with a monthly scheduled gross income of $40,100. With approximately 11% immediate rental upside to reach a market income of $44,675 per month, this turnkey opportunity allows investors to maximize returns in one of Los Angeles' most stable rental submarkets. This combination of modern construction, durable student demand, and excellent operating fundamentals makes 3025 Walton Ave ideal for any HNW individual or family office seeking a combination of yield, tax shelter, and long-term appreciations.
Property Facts
Amenities
- Smoke Detector
Unit Amenities
- Air Conditioning
- Dishwasher
- Microwave
- Storage Space
- Washer/Dryer
- Heating
- Kitchen
- High Speed Internet Access
- Ice Maker
- Refrigerator
- Oven
- Stainless Steel Appliances
- Range
- Tub/Shower
- Wi-Fi
- Dining Room
- Freezer
- Linen Closet
- Pantry
- Patio
- Large Bedrooms
- Quartz Countertops
Site Amenities
- Laundry Facilities
- Furnished Units Available
- Recycling
- Wi-Fi
- Community-Wide WiFi
- Public Transportation
- Individual Locking Bedrooms
- Private Bathroom
- Walk To Campus
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 5+5 | 1 | $6,230 | - |
| 5+5 | 1 | $6,230 | - |
| 3+3 | 1 | $3,738 | - |
| 6+4 | 2 | $7,200 | - |
| 5+4 | 1 | $6,100 | - |
1 1
Walk Score®
Very Walkable (86)
Bike Score®
Very Bikeable (76)
Property Taxes
| Parcel Number | 5040-024-015 | Improvements Assessment | $1,044,673 |
| Land Assessment | $923,033 | Total Assessment | $1,967,706 |
Property Taxes
Parcel Number
5040-024-015
Land Assessment
$923,033
Improvements Assessment
$1,044,673
Total Assessment
$1,967,706
1 of 19
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
3025 Walton Ave
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.
Your message has been sent!
Activate your LoopNet account now to track properties, get real-time alerts, save time on future inquiries, and more.
