6.65% CAP Rate | Built in 2023 | Turnkey! 1539 W 37th Pl
2 Unit Apartment Building $5,138,136 CAD ($2,569,068 CAD/Unit) 6.65% Cap Rate Los Angeles, CA 90018



INVESTMENT HIGHLIGHTS
- Premier New Construction Built in 2023 Walking Distance to USC Campus, Exposition Park, BMO Stadium, LA Coliseum, and numerous restaurants and shops
- Turnkey Operation provides a Hassle-Free Investment Opportunity Eliminating the Need for Costly Renovations, can be sold with management in-place
- Premier construction with new hardwood floors, stainless steel kitchen appliances, glass enclosed showers, quartz counter tops, in-unit washer & dryer
- Priced to Sell, 6.65% CAP Rate on Current Income and 8.01% w/ Market Rent will provide great cash flow Day 1!
- Co-Living/Student Housing Investment Opportunity Leased out to Long-term Tenants that always pay on time, with almost 15% Upside in Rental Income
- 22 Bedrooms All with Private En-Suite Bathrooms Rented Individually to USC Students and Young Professionals
EXECUTIVE SUMMARY
We are pleased to offer this Investment Opportunity to acquire a New Construction (2023) Co-Living apartment complex, located in the highly desirable 90018 zip code, and walking distance to the University of Southern California (USC). The investment is priced to sell and will cash flow on Day 1 with a 35% Down Payment. The property features (22) Bedrooms All with Private En-Suite Bathrooms, rented individually on long-term leases. This upscale turnkey premier construction investment features hardwood floors, stainless steel kitchen appliances, quartz counter tops, glass enclosed showers, in-unit washer & dryers, new roof/copper plumbing (less than 2 years old), double pane windows, individually metered for all utilities: gas, electricity, & water and high-end finishes throughout the units. The building is approximately 6,630 rentable square feet on a 6,051 square foot lot, consisting of (1) 13-bedroom + 13-bathroom and (1) 9-bedroom + 9-bathroom units. This asset represents a low-risk investment that is poised for continued growth and excellent operating fundamentals. The property can be acquired with management in place for a true hassle-free turnkey investment. With a current gross income of $25,626/month, there's approximately 15% potential upside in rents, which an investor can achieve closer to about $29,700/month.
FINANCIAL SUMMARY (ACTUAL - 2024) |
ANNUAL (CAD) | ANNUAL PER SF (CAD) |
---|---|---|
Gross Rental Income |
$443,181
![]() |
$66.84
![]() |
Other Income |
-
![]() |
-
![]() |
Vacancy Loss |
-
![]() |
-
![]() |
Effective Gross Income |
$443,181
![]() |
$66.84
![]() |
Taxes |
-
![]() |
-
![]() |
Operating Expenses |
-
![]() |
-
![]() |
Total Expenses |
$101,357
![]() |
$15.29
![]() |
Net Operating Income |
$341,824
![]() |
$51.56
![]() |
PROPERTY FACTS
UNIT AMENITIES
- Air Conditioning
- Cable Ready
- Microwave
- Washer/Dryer
- Security System
- Kitchen
- Granite Countertops
- Hardwood Floors
- Stainless Steel Appliances
- Tub/Shower
- Double Pane Windows
- Family Room
UNIT MIX INFORMATION
DESCRIPTION | NO. UNITS | AVG. RENT/MO | SF |
---|---|---|---|
1+1 | 22 | $1,784 CAD | 200 |
1 of 1
Walk Score®
Very Walkable (72)
Bike Score®
Very Bikeable (83)
ZONING
Zoning Code | R2 |