$3,200,000

Estimated payment $19,116/month

Total Views 2,162
24 Beds
14 Baths
7,934 Sq Ft
$403 Price per Sq Ft

Highlights

  • Newly Remodeled
  • Built-In Features
  • Tankless Water Heater
  • Fireplace in Bathroom
  • Card or Code Access
  • 5-minute walk to Hoover Recreation Center

About This Home

We are pleased to present 1208 W 25th St, a newly constructed 24-bed student housing property located just north of USC within the 24-hour DPS patrol zone. Built by a leading student housing operator, the property consists of three units, a 10-bedroom/5-bath, 9-bedroom/4-bath, and a 5-bedroom/5-bath ADU, each fully furnished with in-unit laundry, large kitchens, and oversized common areas. The townhouse-style layout, rooftop decks, and outdoor patio attract both large student groups and traditional by-the-bed tenants. Offering a 7.67% CAP rate and 8.64 GIM, the asset provides the highest on-market return currently available to USC housing investors, fully leased for the 2025-2026 academic year. Located walking distance to USC, USC Village, and the Expo/Vermont Metro Station, 1208 W 25th St offers immediate cash flow, no deferred maintenance, and strong long-term leasing durability. The property also qualifies for 100% bonus depreciation, giving investors a rare combination of yield, tax advantages, and meaningful long-term upside in one of Los Angeles' most durable student housing submarkets.

Listing Agent

Ben Lee

Marcus & Millichap License #02123715 Listed on: 08/21/2025

Property Details

Home Type

  • Multi-Family

Est. Annual Taxes

  • $20,157

Year Built

  • Built in 2017 | Newly Remodeled

Lot Details

  • 5,929 Sq Ft Lot
  • Lot Dimensions are 50x118
  • Gated Home

Home Design

  • Split Level Home

Interior Spaces

  • 7,934 Sq Ft Home
  • 4-Story Property
  • Built-In Features
  • Family Room with Fireplace
  • Living Room with Fireplace
  • Dining Room with Fireplace

Kitchen

  • Oven or Range
  • Freezer
  • Dishwasher
  • Disposal
  • Fireplace in Kitchen

Bedrooms and Bathrooms

  • 24 Bedrooms
  • 14 Bathrooms
  • Fireplace in Bathroom

Laundry

  • Laundry in unit
  • Dryer
  • Washer

Home Security

  • Security Lights
  • Alarm System
  • Carbon Monoxide Detectors
  • Fire and Smoke Detector
  • Fire Sprinkler System

Parking

  • 3 Parking Spaces
  • Driveway

Utilities

  • Central Heating
  • Tankless Water Heater

Listing and Financial Details

  • Assessor Parcel Number 5055-015-026

Community Details

Overview

  • 3 Buildings
  • 3 Units

Security

  • Card or Code Access

Property Details

Home Type

Multi-Family

Est. Annual Taxes

$20,157

Year Built

Built in 2017 | Newly Remodeled

Lot Details

0

Listing Details

  • Property Type: Residential Income
  • Levels: Multi/Split, Three Or More
  • Street Number Display: Yes
  • Advertising Remarks: We are pleased to present 1208 W 25th St, a newly built 24-bed student housing community just north of USC in the 24-hour DPS patrol zone. The property consists of three units, a 10-bed/5-bath, 9-bed/4-bath, and 5-bed/5-bath ADU, each fully furnished with in-unit laundry, large kitchens, and oversized common areas. Amenities include two rooftop decks and an outdoor patio, appealing to both large groups and by-the-bed tenants. Offering a 7.67% CAP rate and 8.64 GIM, the asset provides the highest on-market return for USC housing investors and is fully pre-leased for the upcoming academic year. Walking distance to USC, USC Village, and the Expo/Vermont Metro Station, the property delivers immediate cash flow, no deferred maintenance, and strong long-term durability. It also qualifies for 100% bonus depreciation, combining yield with significant tax advantages.
  • Living Area: 7934
  • Lot Acreage: 0.1361
  • Lot Dimensions: 50x118
  • Property Condition: New Construction
  • Stories: 4
  • Year Built: 2017
  • Number Of Photos: 17
  • State Abbrv: CA
  • Special Features: NewHome
  • Property Sub Type: MultiFamily

Interior Features

  • Fireplace Rooms: Kitchen, Living Room, Dining, Family Room, Bath
  • Bedrooms: 24
  • Laundry: In Unit
  • Laundry Equipment: Own
  • Total Bathrooms: 14.00
  • Equipment: Alarm System, Built-Ins, Garbage Disposal, Freezer, Dryer, Dishwasher, Hood Fan, Range/Oven, Refrigerator, Washer
  • Price Per S Q F T: 403.33

Exterior Features

  • Other Features: Custom Built
  • Other Structures: None

Garage/Parking

  • Parking Garage: Driveway
  • Total Parking: 3

Utilities

  • Water Heater: Tankless
  • Cooling: Air Conditioning
  • Heating: Central
  • Security: Carbon Monoxide Detector(s), Card/Code Access, Exterior Security Lights, Fire and Smoke Detection System, Gated, Smoke Detector
  • Water Heaters: Yes

Lot Info

  • Assessed Improvement Percent: 70.90
  • Assessed Improvement Value: 1159618
  • Assessed Land Percent: 29.1
  • Assessed Land Value: 475837
  • Total Assessed Value: 1635455
  • Assessor Parcel Number: 5055-015-026
  • Lot Description: Fenced, Exterior Security Lights
  • Lot Size Area: 5929

Rental Info

  • Tenant Pays: Electricity, Gas, Water, Trash Collection, Move Out Fee

Multi Family

  • Unit Type: 2106, 2107, 2108
  • Gross Rent Multiplier: 8.42
  • Number Of Units: 3
  • Total Annual Expense: 106552
  • Type Of Units: Townhomes
  • Vacancy Rate: 0

Map

Range of Values:

Collateral Analytics

Collateral Analytics Collateral Analytics AVMs (Automated Valuation Model) employ a number of statistical approaches combined with neighborhood-specific comparable selection guarantees the most up-to-date and precise valuations.

Not Available

Collateral Analytics does not have data for the current month. Please view the chart for historical values.

ICE

ICE Mortgage Technology ICE Mortgage Technology’s AVM (Automated Valuation Model) is a state-of-the-art online residential property valuation tool that provides a quick and accurate estimate of the value of almost any home in the U.S.

Not Available

ICE Mortgage Technology does not have data for the current month. Please view the chart for historical values.

First American

First American First American Data & Analytics’ next-generation AVM combines unrivaled data assets with a blended ensemble of valuation models to produce highly accurate, reliable valuations you can trust.

Not Available

First American does not have data for the current month. Please view the chart for historical values.

Quantarium

Quantarium Quantarium’s valuation service, repeatedly proven the industry’s most accurate and comprehensive, is supercharged with a self-learning and auto-tuning AI engine that continually becomes smarter and more accurate as it processes daily inputs from the industry’s leading RE data lake.

Not Available

Quantarium does not have data for the current month. Please view the chart for historical values.

Average Value
Not Available
List Price
Sold Price
Create a Home Valuation Report for This Property
The Home Valuation Report is an in-depth analysis detailing your home's value as well as a comparison with similar homes in the area

Home Values in the Area

Source: Public Records

Average Home Value in this Area





Source: Public Records

Tax History

Year Tax Paid Tax Assessment Tax Assessment Total Assessment is a certain percentage of the fair market value that is determined by local assessors to be the total taxable value of land and additions on the property. Land Improvement
2025 $20,157 $1,668,163 $485,353 $1,182,810
2024 $20,157 $1,635,455 $475,837 $1,159,618
2023 $19,771 $1,603,388 $466,507 $1,136,881
2022 $18,856 $1,571,950 $457,360 $1,114,590
2021 $18,598 $1,541,129 $448,393 $1,092,736
2020 $18,786 $1,525,328 $443,796 $1,081,532
2019 $18,041 $1,495,421 $435,095 $1,060,326
2018 $7,153 $591,600 $426,564 $165,036
2016 $4,343 $354,670 $354,670 $0
2015 $4,346 $349,342 $279,474 $69,868
2014 $2,381 $179,349 $116,779 $62,570
Source: Public Records

Property History

Date Event Price Change Sq Ft Price
08/21/2025 08/21/25 For Sale $3,200,000 0.0% $403 / Sq Ft
05/18/2022 05/18/22 For Rent $1,500 0.0% --
03/17/2014 03/17/14 Sold $342,500 +2.2% $302 / Sq Ft
02/02/2014 02/02/14 Pending -- -- --
01/23/2014 01/23/14 Price Changed $335,000 0.0% $295 / Sq Ft
01/23/2014 01/23/14 For Sale $335,000 +11.7% $295 / Sq Ft
12/15/2013 12/15/13 Pending -- -- --
12/09/2013 12/09/13 For Sale $300,000 -- $265 / Sq Ft
Source: The MLS

Purchase History

Date Type Sale Price Title Company
Grant Deed -- None Available
Grant Deed -- Accommodation
Grant Deed $343,000 Chicago Title
Gift Deed -- United Title
Grant Deed $135,000 American Title Ins Co
Grant Deed -- American Title Ins Co
Source: Public Records

Mortgage History

Date Status Loan Amount Loan Type
Open $3,600,000 New Conventional
Closed $2,300,000 Construction
Closed $2,300,000 Commercial
Previous Owner $1,475,000 Construction
Previous Owner $239,750 New Conventional
Previous Owner $50,000 Credit Line Revolving
Previous Owner $145,000 Unknown
Previous Owner $138,037 FHA
Previous Owner $133,436 FHA
Source: Public Records

Similar Homes in Los Angeles, CA

  • 1973 W 22nd St, Los Angeles, CA 90018

    $3,000,000

    • 23 Beds
    • 18 Baths
    • 12,816 Sq Ft
    • 1973 W 22nd St
    • Los Angeles, CA

    We are pleased to present 1973-2015 W. 22nd Street, an 18-unit multifamily opportunity located in the heart of West Adams. The offering comprises two adjacent apartment buildings on one large parcel totaling 24,239 sf. The unit mix includes five (2-bedroom, 1-bath) and thirteen (1-bedroom, 1-bath) units. The unique lot offers parking for 28 individual vehicles allowing a new investor the

    Will James Lyon Stahl Investment Real Estate, Inc.

    Section Image
  • 1135 S Ardmore Ave, Los Angeles, CA 90006

    $2,650,000

    • 23 Beds
    • 22 Baths
    • 7,752 Sq Ft
    • 1135 S Ardmore Ave
    • Los Angeles, CA

    Centennial Advisers exclusively represents the opportunity to acquire a newly constructed, program-ready fourplex located in the heart of Los Angeles. Built in 2023, this four-story building offers 7,750 square feet of living space on a 5,910 square foot lot. The building features 4 large units comprising a total of 23 bedrooms and 22 bathrooms, ideal for high-yield rental strategies including

    Justin White Justin White

    Section Image
  • 1321 W Martin Luther King jr Blvd, Los Angeles, CA 90037

    $3,499,000

    • 22 Beds
    • 20 Baths
    • 11,472 Sq Ft
    • 1321 W Martin Luther King jr Blvd
    • Los Angeles, CA

    Good quality tenants in the units. Great upside as many have been there a long time. Look for a great surge from the Olympics! Easy access to the 110 and 10 Freeways. 3 blocks to USC, football stadium and new soccer stadium.

    Timothy Agee West Shores Realty, Inc.

    Section Image
  • 3714 W Pico Blvd, Los Angeles, CA 90019

    $2,790,000

    • 23 Beds
    • 11 Baths
    • 5,904 Sq Ft
    • 3714 W Pico Blvd
    • Los Angeles, CA

    Compass is pleased to present the opportunity to acquire a mixed-use commercial income property in the Arlington Heights neighborhood of Los Angeles. This property boasts commercial zoning with a use code for boarding/rooming houses, apartment hotels, and hostels- offering incredible flexibility and income potential. The front building currently features 11 bedrooms and 6 bathrooms, in addition

    Bo Kim Compass

    Section Image
  • 423 N Harvard Blvd, Los Angeles, CA 90004

    $4,050,000

    • 22 Beds
    • 19 Baths
    • 11,797 Sq Ft
    • 423 N Harvard Blvd
    • Los Angeles, CA

    Rare opportunity to acquire 423 N Harvard Blvd, a 16-unit value-add property ideally located in one of Los Angeles' most vibrant and rapidly evolving neighborhoods. Situated at the intersection of Beverly Boulevard and Western Avenue, this asset is positioned within close proximity to Koreatown, Hancock Park, Larchmont Village, Hollywood, and Silver Lake areas known for their high demand and

    Janet Neman Kidder Mathews of California, Inc.

    Section Image
  • 903 N Edgemont St, Los Angeles, CA 90029

    $3,295,000

    • 22 Beds
    • 8 Baths
    • 5,730 Sq Ft
    • 903 N Edgemont St
    • Los Angeles, CA

    MONEY MAKER! AMAZING and Unique Opportunity! This, City Approved, Boarding House is being offered for sale for the FIRST TIME in Decades! With 22 bedrooms, 8 bathrooms, 2 kitchens and several parking spaces, this is a RARE Opportunity. Located IDEALLY near East Hollywood, this 1920's Pre-Depression Home is in High Demand. All utilities are on one meter, which Owner provides. Absolutely Beautiful

    Jonathan Jay Bruce Jay Associates

    Section Image
  • 1000 N Serrano Ave, Los Angeles, CA 90029

    $3,900,000

    • 24 Beds
    • 24 Baths
    • 13,716 Sq Ft
    • 1000 N Serrano Ave
    • Los Angeles, CA

    1000 N. Serrano is a 13,716 SF 3-story complex featuring (24) 1-bdrm. units. The property is offered at 6.75% CAP and 8.63 GRM on current rents, $162,500 per unit, and $284 per foot. There is approx. 52% rental upside compared to renovated units in the area. This value-add opportunity will stabilize at a 12.53% CAP and 5.68 GRM at projected market rents. 1000 N. Serrano is located minutes from

    Max Berger Compass

    Section Image
  • 954 N Van Ness Ave, Los Angeles, CA 90038

    $2,700,000

    • 22 Beds
    • 12 Baths
    • 7,669 Sq Ft
    • 954 N Van Ness Ave
    • Los Angeles, CA

    Great 12-Unit Building in the Heart of Hollywood consisting of 3 separate buildings located in the Hollywood neighborhood. It is situated just moments away from Santa Monica, Hollywood and Sunset Boulevard. Buildings offer a mix of two and three bedroom units with long-term tenants. The property . with its prime location and the excellent income to expenses ratio, presents an excellent

    Soraya Esmaili Keller Williams Luxury

    Section Image
  • 2813 E 6th St, Los Angeles, CA 90023

    $3,199,995

    • 22 Beds
    • 21 Baths
    • 9,504 Sq Ft
    • 2813 E 6th St
    • Los Angeles, CA

    5 Units 2025 Built. Brand new construction!! These stunning townhomes consist of spacious 5 Bed 5 All of them are fully equipped with in unit laundry, stainless steel appliances, Central A/C, individual water, electric and gas meters, and uncovered parking spaces. Located just around the corner from the 10 fwy, these units provide convenient access to shops, restaurants and amenities such as the

    Danny Navarro Century 21 Allstars

    Section Image

Source: The MLS

MLS Number: 25581765

The MLS

APN: 5055-015-026