Connectez-vous/S’inscrire
Votre e-mail a été envoyé.
Cardinal Commons 1286 W 35th Pl Immeuble residentiel 5 lots 3 831 168 € (766 234 €/Lot) Taux de capitalisation 7,45 % Los Angeles, CA 90007



Certaines informations ont été traduites automatiquement.
INFORMATIONS PRINCIPALES SUR L'INVESTISSEMENT
- Student Housing
- Brand New Construction
- Resilient Tenant Base
RÉSUMÉ ANALYTIQUE
The Ben Lee Group of Marcus & Millichap is pleased to present 1286 W 35th Place, a newly constructed 25-bed student housing asset located just west of USC within the university’s 24-hour Department of Public Safety patrol zone. Designed specifically for the modern student renter, the property features a diverse mix of bedroom layouts ranging from three- to six-bedroom units, offering both single and double occupancy options that appeal to a wide tenant base.
Each unit is thoughtfully designed with light-filled floor plans, wood-style flooring, quartz countertops, stainless steel appliances, in-unit laundry, central HVAC, and built-in closets, blending comfort and functionality with a contemporary design aesthetic. Early leasing achieved projected rents across multiple unit types, underscoring strong demand and validating the asset’s positioning in the USC student housing market.
The property is ideally situated just a half-mile from USC’s main University Park Campus and less than a mile from USC Village, providing residents convenient access to nearby dining, retail, and transportation via the Expo/Vermont Metro station. Priced at $179,960 per bed with a projected 7.45% CAP rate and 10.23 GIM upon stabilization, the asset offers investors both immediate cash flow and long-term upside potential, with the opportunity to increase total occupancy to 27 beds by converting oversized bedrooms.
Beyond its strong in-place income, the property also provides meaningful tax advantages. Under the One Big Beautiful Bill Act, multifamily assets qualify for 100% bonus depreciation, allowing investors to significantly accelerate depreciation schedules and shelter early-year income. Newly built, resilient, and fully stabilized, 1286 W 35th Place presents an exceptional opportunity to acquire a turnkey student housing investment in one of Los Angeles’ most durable and high-demand rental submarkets.
Each unit is thoughtfully designed with light-filled floor plans, wood-style flooring, quartz countertops, stainless steel appliances, in-unit laundry, central HVAC, and built-in closets, blending comfort and functionality with a contemporary design aesthetic. Early leasing achieved projected rents across multiple unit types, underscoring strong demand and validating the asset’s positioning in the USC student housing market.
The property is ideally situated just a half-mile from USC’s main University Park Campus and less than a mile from USC Village, providing residents convenient access to nearby dining, retail, and transportation via the Expo/Vermont Metro station. Priced at $179,960 per bed with a projected 7.45% CAP rate and 10.23 GIM upon stabilization, the asset offers investors both immediate cash flow and long-term upside potential, with the opportunity to increase total occupancy to 27 beds by converting oversized bedrooms.
Beyond its strong in-place income, the property also provides meaningful tax advantages. Under the One Big Beautiful Bill Act, multifamily assets qualify for 100% bonus depreciation, allowing investors to significantly accelerate depreciation schedules and shelter early-year income. Newly built, resilient, and fully stabilized, 1286 W 35th Place presents an exceptional opportunity to acquire a turnkey student housing investment in one of Los Angeles’ most durable and high-demand rental submarkets.
BILAN FINANCIER (PRO FORMA - 2025) Cliquez ici pour accéder à |
ANNUEL | ANNUEL PAR m² |
|---|---|---|
| Revenu de location brut |
$99,999
|
$9.99
|
| Autres revenus |
$99,999
|
$9.99
|
| Perte due à la vacance |
$99,999
|
$9.99
|
| Revenu brut effectif |
$99,999
|
$9.99
|
| Taxes |
-
|
-
|
| Frais d’exploitation |
-
|
-
|
| Total des frais |
$99,999
|
$9.99
|
| Résultat net d’exploitation |
$99,999
|
$9.99
|
BILAN FINANCIER (PRO FORMA - 2025) Cliquez ici pour accéder à
| Revenu de location brut | |
|---|---|
| Annuel | $99,999 |
| Annuel par m² | $9.99 |
| Autres revenus | |
|---|---|
| Annuel | $99,999 |
| Annuel par m² | $9.99 |
| Perte due à la vacance | |
|---|---|
| Annuel | $99,999 |
| Annuel par m² | $9.99 |
| Revenu brut effectif | |
|---|---|
| Annuel | $99,999 |
| Annuel par m² | $9.99 |
| Taxes | |
|---|---|
| Annuel | - |
| Annuel par m² | - |
| Frais d’exploitation | |
|---|---|
| Annuel | - |
| Annuel par m² | - |
| Total des frais | |
|---|---|
| Annuel | $99,999 |
| Annuel par m² | $9.99 |
| Résultat net d’exploitation | |
|---|---|
| Annuel | $99,999 |
| Annuel par m² | $9.99 |
INFORMATIONS SUR L’IMMEUBLE
| Prix | 3 831 168 € | Sous-type de bien | Appartement |
| Prix par lot | 766 234 € | Style d’appartement | Maison de ville |
| Type de vente | Investissement | Classe d’immeuble | C |
| Taux de capitalisation | 7,45 % | Surface du lot | 0,05 ha |
| Multiplicateur du loyer brut | 10.23 | Surface de l’immeuble | 659 m² |
| Nb de lots | 5 | Nb d’étages | 3 |
| Type de bien | Immeuble residentiel | Année de construction | 2025 |
| Zonage | LARD1.5 - Residential | ||
| Prix | 3 831 168 € |
| Prix par lot | 766 234 € |
| Type de vente | Investissement |
| Taux de capitalisation | 7,45 % |
| Multiplicateur du loyer brut | 10.23 |
| Nb de lots | 5 |
| Type de bien | Immeuble residentiel |
| Sous-type de bien | Appartement |
| Style d’appartement | Maison de ville |
| Classe d’immeuble | C |
| Surface du lot | 0,05 ha |
| Surface de l’immeuble | 659 m² |
| Nb d’étages | 3 |
| Année de construction | 2025 |
| Zonage | LARD1.5 - Residential |
CARACTÉRISTIQUES
CARACTÉRISTIQUES DU LOT
- Climatisation
- Micro-ondes
- Cuisine
- Réfrigérateur
- Four
- Baignoire/Douche
- Grandes chambres
CARACTÉRISTIQUES DU SITE
- Accès 24 h/24
LOT INFORMATIONS SUR LA COMBINAISON
| DESCRIPTION | NB DE LOTS | MOY. LOYER/MOIS | m² |
|---|---|---|---|
| 6+5 | 1 | - | - |
| 5+4 | 2 | - | - |
| 3+2.5 | 1 | - | - |
| 3+2 | 1 | - | - |
1 1
Walk Score®
Très praticable à pied (77)
Bike Score®
Très praticable en vélo (79)
1 sur 18
VIDÉOS
VISITE EXTÉRIEURE 3D MATTERPORT
VISITE 3D
PHOTOS
STREET VIEW
RUE
CARTE
1 sur 1
Présenté par
Cardinal Commons | 1286 W 35th Pl
Vous êtes déjà membre ? Connectez-vous
Hum, une erreur s’est produite lors de l’envoi de votre message. Veuillez réessayer.
Merci ! Votre message a été envoyé.
