1327 W 35th St - 6.75% Cap Rate| 2 Large SFR's + ADU Potential
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
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.
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 | Apartment Style | Garden |
Price Per Unit | $1,276,245 CAD | Lot Size | 0.16 AC |
Sale Type | Investment | Building Size | 4,108 SF |
Cap Rate | 6.75% | Average Occupancy | 100% |
Gross Rent Multiplier | 11 | No. Stories | 3 |
No. Units | 2 | Year Built/Renovated | 1913/2015 |
Property Type | Multifamily | Parking Ratio | 1.46/1,000 SF |
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 |
1 of 1
Walk Score ®
Very Walkable (80)
Bike Score ®
Very Bikeable (76)
zoning
Zoning Code | LARD1.5 (Property is designated TOC Tier 2.) |
LARD1.5 (Property is designated TOC Tier 2.) |
1 of 28
VIDEOS
3D TOUR
PHOTOS
STREET VIEW
STREET
MAP
1 of 1
Presented by
1327 W 35th St - 6.75% Cap Rate| 2 Large SFR's + ADU Potential
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.