Share This Listing

Message

963 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

3025 Walton Ave 4 Unit Apartment Building Offered at $4,580,000 at a 7.14% Cap Rate Los Angeles, CA 90007

Save this listing!

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

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

Price $4,580,000
Price Per Unit $1,145,000
Sale Type Investment
Cap Rate 7.14%
Gross Rent Multiplier 9.52
No. Units 4
Property Type
Multifamily
  • Multifamily Apartments
  • Multifamily Dormitory
Apartment Style Townhome
Lot Size 0.14 AC
Building Size 9,164 SF
Average Occupancy 100%
No. Stories 3
Year Built 2021
Parking Ratio 0.65/1,000 SF
Zoning LARD2

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 -
Walk Score®
Very Walkable (86)
Bike Score®
Very Bikeable (76)
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
5040-024-015
Land Assessment
$923,033
Improvements Assessment
$1,044,673
Total Assessment
$1,967,706
  • Listing ID: 39561297

  • Date on Market: 2/24/2026

  • Last Updated:

  • Address: 3025 Walton 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") }}