Share This Listing

Message

926 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

The Mirage - Student Housing at USC! 947 W 30th St 24 Unit Apartment Building $8,500,000 ($354,167/Unit) 6.06% Cap Rate Los Angeles, CA 90007

Save this listing!

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

INVESTMENT HIGHLIGHTS

  • Excellent Student Housing Investment Opportunity at USC!
  • Fully occupied by USC students!
  • 24 parking spaces!
  • Excellent occupancy rates and a proven track record of success!
  • Within walking distance to USC and USC Village! In the USC Patrol Zone!
  • 100% Leased for the 2025-2026 School Year!

EXECUTIVE SUMMARY

*The Mirage 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.
Introducing The Mirage, a prime student housing investment opportunity located at 947 W 30th St., just a short walk from the University of Southern California (USC) campus. This well-maintained, 19,050 sq. ft. building sits on a 10,989 sq. ft. lot and offers a total of 24 units, consisting of three spacious 2-bedroom apartments and twenty-one 1-bedroom units. Renovated in 2005 and meticulously cared for, this building provides modern comforts with an all-electric system, eliminating the need for gas utilities. The property is serviced by an elevator, ensuring easy access to all levels, and includes a partial subterranean parking garage with space for up to 24 vehicles.
The Mirage is ideally situated in a highly sought-after location, just steps from USC, USC Village, retail amenities along Figueroa St., and the iconic Shrine Auditorium. Directly across from Rawlinson Stadium, tenants enjoy both convenience and vibrant neighborhood attractions. On-site amenities include a laundry room and common outdoor spaces for tenants to relax and socialize. This property presents an excellent opportunity for investors looking to capitalize on the thriving demand for USC student housing in a prime location. Don’t miss out on this unique chance to secure a solid income-producing asset!

ATTACHMENTS

Flyer

FINANCIAL SUMMARY (ACTUAL - 2024) 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 (ACTUAL - 2024) 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 $8,500,000
Price Per Unit $354,167
Sale Type Investment
Cap Rate 6.06%
Sale Condition Bulk/Portfolio Sale
Gross Rent Multiplier 11.49
No. Units 24
Property Type Multifamily
Property Subtype
Apartment
  • Multifamily Dormitory
Apartment Style Low-Rise
Building Class C
Lot Size 0.25 AC
Building Size 19,050 SF
Average Occupancy 100%
No. Stories 3
Year Built/Renovated 1964/2005
Parking Ratio 1.26/1,000 SF
Opportunity Zone Yes
Zoning RD1.5, Los Angeles - Restricted Density Multiple Dwelling

AMENITIES

UNIT AMENITIES

  • Air Conditioning
  • Balcony
  • Dishwasher
  • Disposal
  • Microwave
  • Tile Floors
  • Granite Countertops
  • Refrigerator
  • Range
  • Views
  • Walk-In Closets
  • Carpet

SITE AMENITIES

  • 24 Hour Access
  • Controlled Access
  • Laundry Facilities
  • Property Manager on Site
  • Tenant Controlled HVAC
  • Gated
  • Tanning Salon
  • Disposal Chutes
  • Grill
  • Elevator
  • Online Services
  • Smoke Detector

UNIT MIX INFORMATION

DESCRIPTION NO. UNITS AVG. RENT/MO SF
1+1 21 $47,700 650
2+2 3 $11,300 1,000
Walk Score®
Walker's Paradise (92)
Transit Score®
Excellent Transit (77)
Bike Score®
Biker's Paradise (100)
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
5123-004-408
Land Assessment
$1,931,643 (2025)
Improvements Assessment
$2,575,525 (2025)
Total Assessment
$4,507,168 (2025)
Annual Taxes
($1) ($0.00/SF)
Tax Year
2024
  • Listing ID: 35004304

  • Date on Market: 3/3/2025

  • Last Updated:

  • Address: 947 W 30th St, 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") }}