This feature is unavailable at the moment.

We apologize, but the feature you are trying to access is currently unavailable. We are aware of this issue and our team is working hard to resolve the matter.

Please check back in a few minutes. We apologize for the inconvenience.

- LoopNet Team

You must register your contact information to view secure information on this listing.
You must register your contact information to view secure information on this listing.

Share This Listing

Please enter a valid email address.

Note: To send this property to multiple individuals, insert a semi-colon between each recipient's email address.

LoopNet has taken a strong stance against the practice of sending unsolicited commercial emails, also known as "spam." Please send these emails only to people you know who would be interested in this property. If someone asks you not to send these emails to them, please comply.

thank you

Your email has been sent!

1189 W 36th Pl - Value-add Investment - 1 Block to USC

4 Unit Apartment Building Offered at £2,187,680 at a 8.80% Net Initial Yield in Los Angeles, CA 90007

Investment Highlights

  • 4 Unit - 16 Bedroom USC Student Housing Apartment Complex
  • Opportunity to Implement Renovation Plan by Improving Unit Interiors, Common Areas, and Community Deck.
  • Less than 1 Block to the University of Southern California
  • Excellent Value-add Investment Opportunity
  • Located in the Desirable DPS Patrol Zone
  • Gross Income: $24,000/Month

Executive Summary

The Davis Saadian Group is pleased to offer the opportunity to acquire this four (4) unit, 16-bedroom, value-add student housing apartment complex, located in the highly desirable DPS Patrol Zone, less than 1 block to the University of Southern California (USC).
This two-story building was constructed of wood frame and stucco on a raised foundation built in 1960 with a square footage of 4,923 on a 5,981-square foot lot. The building has been reinforced and upgraded in compliance with the latest city codes and regulations, and is comprised of a remarkable unit mix, consisting of (4) 4-bedroom + 2-bathroom units. The investment boasts spacious floor plans, secured gated entry, an on-site laundry room for additional income, five (5) on-site parking spaces, and individually metered for gas and electricity. Three of the four units will be delivered vacant upon the close of escrow – an excellent value-add opportunity to remodel and update the units to achieve top market rents.
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. The expansive lot size allows an investor to add even more value to the property by constructing an ADU to further increase cash-flow (about $5,500/month), generating an even higher yield/ net income. (Buyer to verify)
PLEASE NOTE THE FOLLOWING:
1) DO NOT DISTURB THE TENANTS.
2) Submit Offer on a CAR Residential-Income Purchase Agreement.
3) Interior Inspection/Books & Records Granted with an Accepted Offer.
4) Submit Proof of Funds & Pre-Qualification Letter with Offer.
5) Seller Selects all Services.
Disclaimer: All information has been secured from sources we believe to be reliable. However, we make no representation or warranties, expressed or implied, as to the accuracy of the information provided, including square footage, lot size, permitted or un-permitted spaces, and/or bedroom/bathroom count. Buyer is advised to independently verify the accuracy of this information through personal inspections and/or with appropriate professionals. Buyer bears all risk for any inaccuracies.

Financial Summary (Actual - 2023)

Annual Annual Per SF
Gross Rental Income £229,110 £46.54
Other Income - -
Vacancy Loss - -
Effective Gross Income £229,110 £46.54
Taxes - -
Operating Expenses - -
Total Expenses £36,631 £7.44
Net Operating Income £192,479 £39.10

Financial Summary (Actual - 2023)

Gross Rental Income
Annual £229,110
Annual Per SF £46.54
Other Income
Annual -
Annual Per SF -
Vacancy Loss
Annual -
Annual Per SF -
Effective Gross Income
Annual £229,110
Annual Per SF £46.54
Taxes
Annual -
Annual Per SF -
Operating Expenses
Annual -
Annual Per SF -
Total Expenses
Annual £36,631
Annual Per SF £7.44
Net Operating Income
Annual £192,479
Annual Per SF £39.10

Property Facts

Price £2,187,680
Price Per Unit £546,920
Sale Type Investment
Net Initial Yield 8.80%
Gross Rent Multiplier 9.55
No. Units 4
Property Type Residential
Building Size 4,923 SF
Number of Floors 2
Year Built 1960

Unit Mix Information

Description No. Units Avg. Rent.Mo SF
4+2 1 £4,773 1,250
4+2 1 £4,773 1,250
4+2 1 £4,773 1,250
4+2 1 £4,773 1,250
Walk Score ®
Very Walkable (83)
Bike Score ®
Very Bikeable (79)
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.®
  • Listing ID: 34243615

  • Date on Market: 19/12/2024

  • Last Updated:

  • Address: 1189 W 36th Pl, Los Angeles, CA 90007

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() }} characters 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') }}