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!

1327 W 35th St - 6.75% Cap Rate| 2 Large SFR's + ADU Potential

2 Unit Apartment Building Offered at $2,552,490 CAD at a 6.75% Cap Rate in Los Angeles, CA 90007

Investment Highlights

  • High Yield 6.75% Cap Rate
  • Two (2) Single Family Residences
  • Remodeled: 2015
  • Located In The Desirable DPS Patrol Zone
  • 15-Beds + 8-Bathrooms (Spacious rooms, can easily do double occupancy beds consisting of 19 beds)
  • 3-bedroom + 3-bathroom ADU Potential (Buyer to verify)

Executive Summary

The Davis Saadian Group is pleased to offer the opportunity to acquire two (2) single-family residences, consisting of 12 bedrooms which can fit up to 19 beds. It is located in the highly desirable DPS Patrol Zone, and walking distance to the University of Southern California (USC).
The two restored Craftsman homes were completely updated & remodeled in 2015 - featuring polished hardwood floors, stainless steel kitchen appliances, granite counter tops, and in-unit washer & dryers. Both properties have updated copper plumbing, electrical systems, roofs, and central HVAC.
The structures were built in 1913, constructed of wood frame and stucco on a raised foundation, with a total square footage of 4,100 SF, on a 6,905 SF lot, zoned LARD1.5. The buildings have been reinforced and upgraded in compliance
with the latest city codes and regulations, and is comprised of a remarkable unit mix, consisting of one (1) 8-bedroom + 6-bathroom SFR, and one (1) 4-bedroom + 2-bathroom SFR. The bedrooms are spacious and furnished with beds, armoires, desks, mini-fridges, and individual thermostat controls. Combined with parental guarantees on some 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 investment is 100% occupied with USC students and young working professionals, and fully leased for the 2024 - 2025 year, with a gross income of $13,600/month. There’s approximately 20% potential upside in rents, which an investor can achieve closer to about $17,400/month. The expansive lot size allows an investor to add even more value to the property by constructing a 3-bedroom + 3-bathroom ADU to further increase cash-flow (buyer to verify). Currently priced at a 6.75% Cap Rate – excellent cash-flow investment opportunity.
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 (CAD) Annual Per SF (CAD)
Gross Rental Income $230,900 $56.21
Other Income - -
Vacancy Loss - -
Effective Gross Income $230,900 $56.21
Taxes - -
Operating Expenses - -
Total Expenses $59,526 $14.49
Net Operating Income $171,374 $41.72

Financial Summary (Actual - 2023)

Gross Rental Income (CAD)
Annual $230,900
Annual Per SF $56.21
Other Income (CAD)
Annual -
Annual Per SF -
Vacancy Loss (CAD)
Annual -
Annual Per SF -
Effective Gross Income (CAD)
Annual $230,900
Annual Per SF $56.21
Taxes (CAD)
Annual -
Annual Per SF -
Operating Expenses (CAD)
Annual -
Annual Per SF -
Total Expenses (CAD)
Annual $59,526
Annual Per SF $14.49
Net Operating Income (CAD)
Annual $171,374
Annual Per SF $41.72

Property Facts

Price $2,552,490 CAD
Price Per Unit $1,276,245 CAD
Sale Type Investment
Cap Rate 6.75%
Gross Rent Multiplier 11
No. Units 2
Property Type Multifamily
Apartment Style Garden
Lot Size 0.16 AC
Building Size 4,108 SF
Average Occupancy 100%
No. Stories 3
Year Built/Renovated 1913/2015
Parking Ratio 1.46/1,000 SF

Unit Amenities

  • Air Conditioning
  • Washer/Dryer
  • Kitchen

Site Amenities

  • Fenced Lot
  • Gated

Unit Mix Information

Description No. Units Avg. Rent/Mo SF
8+4 1 - 1,429
4+2 1 - 2,858
Walk Score ®
Very Walkable (80)
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.®

zoning

Zoning Code LARD1.5 (Property is designated TOC Tier 2.)
LARD1.5 (Property is designated TOC Tier 2.)
  • Listing ID: 33547341

  • Date on Market: 2024-10-17

  • Last Updated:

  • Address: 1327 W 35th St, 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') }}