$2,190,000

Estimated payment $13,542/month

Total Views 2,020
10 Beds
10 Baths
3,167 Sq Ft
$692 Price per Sq Ft

Highlights

  • Laundry Room
  • Front Yard
  • 1-Story Property

About This Home

The Best Location Location Location for Value-add USC off Campus Ten (10) bedroom + Ten (10) bathroom Student Housing investment opportunity, located in highly Desirable USC DPS Safety Patrol Zone. 100% Fully occupied by USC students Combined with parental guarantees on leases. The property is currently master leased to a reputable Property Management company until July 31, 2026. Managing Company is Currently collecting gross rents of around $15,170/month. Highly demanding...easy access to all USC's landmarks, academic buildings, and entertainment options. Zoning LAR4, more potential. The subject property is composed of two (2) separate buildings, with two (2) 3-bedroom + 3-bathroom units in the front - 1213 - 1215 W. 24th St, and a 4-bedroom + 4-bathroom brand-new ADU in the back - 1213 1/2 W 24th St. The property's front unit was updated and remodeled in 2021, and features brand new flooring, brand new plumbing/electrical, updated roof, quartz countertops, stainless steel kitchen appliances, new bath rooms, tiled showers with glass enclosures, and new in-unit washer & dryers. The back unit is a brand-new ADU recently constructed and completed in 2021 and features the same high-end finishes as the front unit, essentially delivering a brand new low maintenance properties to any buyer. The investment boasts spacious floor plans, secured gated entry, and on-site laundry. The property is approximately 3167 s.f., 5873 s.f. lot. This property has charming turn of the century details that you will adore. The asset represents a low-risk investment that is poised for continued growth and excellent operating fundamentals. Don't miss!

Listing Agent

Gina Ma

IRN Realty Brokerage Phone: 626-215-5788 License #01426061 Listed on: 07/15/2025

IRN Realty

Property Details

Home Type

  • Multi-Family

Est. Annual Taxes

  • $22,620

Year Built

  • Built in 1956

Lot Details

  • 5,873 Sq Ft Lot
  • 1 Common Wall
  • Front Yard

Home Design

  • Apartment
  • Entry on the 1st floor

Interior Spaces

  • 3,167 Sq Ft Home
  • 1-Story Property
  • Laundry Room

Bedrooms and Bathrooms

  • 10 Bedrooms
  • 10 Bathrooms

Utilities

  • Septic Type Unknown

Listing and Financial Details

  • Legal Lot and Block 3 / 8
  • Tax Tract Number 221
  • Assessor Parcel Number 5055017002
  • $414 per year additional tax assessments

Community Details

Overview

  • 2 Buildings
  • 3 Units

Building Details

  • Rent Control
  • 3 Separate Electric Meters
  • 3 Separate Gas Meters
  • 1 Separate Water Meter
  • Insurance Expense $4,000
  • Operating Expense $5,000
  • Gross Income $182,040
  • Net Operating Income $177,040

Property Details

Home Type

Multi-Family

Est. Annual Taxes

$22,620

Year Built

Built in 1956

Lot Details

0

Listing Details

  • Price Per Unit: 730000
  • Property Attached: Yes
  • Zoning: LAR4
  • Property Sub Type: Apartment
  • Property Type: Residential Income
  • Parcel Number: 5055017002
  • Year Built: 1956
  • Special Features: None

Interior Features

  • Stories: 1
  • Entry Location: front
  • Common Walls: 1 Common Wall
  • Entry Level: 1
  • Price Per Square Foot: 691.51

Exterior Features

  • Pool Private: No

Utilities

  • Laundry: Yes
  • Laundry Features: Inside
  • Sewer: Unknown
  • Water Source: Other

Condo/Co-op/Association

  • Senior Community: No
  • Common Interest: Community Apartment
  • Community Features: Curbs

Lot Info

  • Additional Parcels: No
  • Land Lease: No
  • Lot Features: Front Yard
  • Lot Size Sq Ft: 5873.00
  • Lot Size Acres: 0.1348

Multi Family

  • Gross Income: 182040.00
  • Gross Scheduled Income: 182040.00
  • Insurance Expense: 4000.00
  • Lot Size Area: 5873.0000 Square Feet
  • Net Operating Income: 177040.00
  • Number Of Separate Electric Meters: 3
  • Number Of Separate Gas Meters: 3
  • Number Of Separate Water Meters: 1
  • Number Of Units Total: 3
  • Operating Expense: 5000.00
  • Rent Control: Yes
  • Total Expenses: 5000.00

Tax Info

  • Tax Block: 8
  • Tax Census Tract: 2217.10
  • Tax Lot: 3
  • Tax Tract Number: 221...
  • TaxOtherAnnualAssessmentAmount: 414.00

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 $22,620 $1,888,326 $1,352,520 $535,806
2024 $22,620 $1,851,300 $1,326,000 $525,300
2023 $10,397 $832,320 $624,240 $208,080
2022 $9,923 $816,000 $612,000 $204,000
2021 $9,795 $800,000 $600,000 $200,000
2020 $2,441 $177,782 $74,830 $102,952
2019 $2,356 $174,297 $73,363 $100,934
2018 $2,224 $170,880 $71,925 $98,955
2016 $2,107 $164,246 $69,133 $95,113
2015 $2,078 $161,780 $68,095 $93,685
2014 $2,098 $158,612 $66,762 $91,850
Source: Public Records

Property History

Date Event Price List to Sale Price per Sq Ft Prior Sale
07/15/2025 07/15/25 For Sale $2,190,000 +20.7% $692 / Sq Ft
04/20/2023 04/20/23 Sold $1,815,000 -6.9% $573 / Sq Ft View Prior Sale
04/17/2023 04/17/23 Pending -- -- --
03/05/2023 03/05/23 For Sale $1,950,000 +143.8% $616 / Sq Ft
12/17/2020 12/17/20 Sold $800,000 -4.8% $380 / Sq Ft View Prior Sale
11/10/2020 11/10/20 Pending -- -- --
10/18/2020 10/18/20 For Sale $840,000 -- $399 / Sq Ft
Source: California Regional Multiple Listing Service (CRMLS)

Purchase History

Date Type Sale Price Title Company
Grant Deed $181,500,000 Old Republic Title Company
Grant Deed $800,000 Stewart Title Of California In
Interfamily Deed Transfer -- --
Source: Public Records

Mortgage History

Date Status Loan Amount Loan Type
Previous Owner $897,690 Construction
Source: Public Records

Source: California Regional Multiple Listing Service (CRMLS)

MLS Number: AR25158175

California Regional Multiple Listing Service (CRMLS)

APN: 5055-017-002