$2,850,000
11 Beds
11 Baths
3,490 Sq Ft
$817 Price per Sq Ft

Highlights

  • Built in 2015 | Newly Remodeled
  • Vinyl Plank Flooring
  • Two cooling system units
  • Recessed Lighting

About This Home

We are proud to present the exclusive opportunity to acquire this beautifully updated, fully renovated and modern 5-unit apartment complex located in the premier North of Campus USC student housing submarket and within the highly coveted USC Department of Public Safety (DPS) Patrol Zone. Properties in this pocket rarely come to market, particularly those offering a combination of renovated improvements, newer construction, and additional development upside. The property consists of approximately 3,490 square feet of improvements situated on a well-located 6,863 square foot parcel, walking distance the University of Southern California. The asset is comprised of two separate structures: a fully renovated 2-unit front building that has been taken down to the studs and rebuilt with upgraded building systems, and a newer rear 3-unit structure constructed in 2015. The front building has been taken down to the studs and fully renovated, effectively delivering like-new construction with upgraded electrical, plumbing, roofing, and modern interior finishes. This structure consists of a spacious 4-bedroom + 4-bathroom unit and a large studio unit. The rear 2015 structure was constructed with modern layouts tailored for USC student housing, consists of three (3) 2-bedroom + 2-bathroom units designed to maximize rental demand and tenant appeal.Units feature modern finishes and amenities including vinyl plank hardwood flooring, recessed lighting, quartz countertops, stainless steel appliances, dishwashers, in-unit washer and dryers, and remote-controlled mini splits. Each unit is separately metered for gas, electricity, and water, minimizing owner expenses and creating a highly efficient operating structure.In addition to the existing improvements, the property offers significant value-add potential through approved Ready-To-Issue (RTI) plans and permits to convert approximately 860 square feet of attic space into a new 4-bedroom + 2-bathroom accessory dwelling unit (ADU). The proposed ADU is projected to achieve market rents of approximately $6,400 per month, providing a significant additional income stream and further enhancing the property's overall cash flow. Priced at a 6.5% cap rate, the property offers investors strong in-place income, modern improvements, and additional upside through the future ADU conversion. The property is 100% occupied with USC students and is fully leased for the 2025-2026 academic year with leases already secured for the 2026-2027 year. Email listing agent for the executive summary/ financial analysis.

Listing Agent

Davis Saadian

Keller Williams Hollywood Hills License #01921748 Listed on: 03/23/2026

Keller Williams Hollywood Hills

Property Details

Home Type

  • Multi-Family

Year Built

  • Built in 2015 | Newly Remodeled

Lot Details

  • 6,865 Sq Ft Lot
  • Lot Dimensions are 50x137

Interior Spaces

  • 3,490 Sq Ft Home
  • 2-Story Property
  • Recessed Lighting
  • Vinyl Plank Flooring

Kitchen

  • Oven or Range
  • Freezer
  • Dishwasher
  • Disposal

Bedrooms and Bathrooms

  • 11 Bedrooms
  • 11 Bathrooms

Laundry

  • Laundry in unit
  • Dryer
  • Washer

Utilities

  • Two cooling system units

Community Details

  • 2 Buildings
  • 5 Units

Listing and Financial Details

  • Assessor Parcel Number 5055-010-026

Property Details

Home Type

Multi-Family

Year Built

Built in 2015 | Newly Remodeled

Lot Details

6,865 Sq Ft Lot

Listing Details

  • Property Type: Residential Income
  • Levels: Two
  • Street Number Display: Yes
  • Living Area: 3490
  • Lot Acreage: 0.1576
  • Lot Dimensions: 50x137
  • Property Condition: Updated/Remodeled, New Construction
  • Stories: 2
  • Year Built: 2015
  • State Abbrv: CA
  • Special Features: NewHome
  • Property Sub Type: MultiFamily

Interior Features

  • Flooring: Vinyl Plank
  • Bedrooms: 11
  • Laundry: In Unit
  • Laundry Equipment: Own
  • Total Bathrooms: 11.00
  • Equipment: Range/Oven, Refrigerator, Dishwasher, Dryer, Freezer, Garbage Disposal, Washer
  • Price Per S Q F T: 816.62

Exterior Features

  • Other Structures: Other

Utilities

  • Cooling: Dual
  • Heating: Combination

Lot Info

  • Assessed Improvement Percent: 57.06
  • Assessed Improvement Value: 570021
  • Assessed Land Percent: 42.94
  • Assessed Land Value: 429047
  • Total Assessed Value: 999068
  • Assessor Parcel Number: 5055-010-026
  • Lot Size Area: 6865

Multi Family

  • Unit Type: 2106, 2107, 2108, 2109, 2110
  • Gross Rent Multiplier: 12.50
  • Number Of Units: 5
  • Type Of Units: Apartments

Map

Range of Values:

--
Value Increase
--
Percent Increase
--
Adjusted for Inflation
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 $12,281 $999,068 $429,047 $570,021
2024 $12,281 $979,480 $420,635 $558,845
2023 $12,052 $960,276 $412,388 $547,888
2022 $11,504 $941,448 $404,302 $537,146
2021 $11,349 $922,989 $396,375 $526,614
2020 $11,461 $913,526 $392,311 $521,215
2019 $11,015 $895,615 $384,619 $510,996
2018 $10,901 $878,055 $377,078 $500,977
2016 $10,372 $843,961 $362,437 $481,524
2015 $6,192 $499,790 $356,993 $142,797
2014 -- $490,000 $331,600 $158,400
Source: Public Records

Property History

Date Event Price List to Sale Price per Sq Ft Prior Sale
03/23/2026 03/23/26 For Sale $2,850,000 +481.6% $817 / Sq Ft
11/21/2013 11/21/13 Sold $490,000 -4.9% $227 / Sq Ft View Prior Sale
09/16/2013 09/16/13 Pending -- -- --
08/15/2013 08/15/13 Price Changed $515,000 +14.7% $239 / Sq Ft
07/10/2013 07/10/13 For Sale $449,000 -- $208 / Sq Ft
Source: The MLS

Purchase History

Date Type Sale Price Title Company
Quit Claim Deed -- California Title Company
Grant Deed $490,000 California Title Company
Source: Public Records

Mortgage History

Date Status Loan Amount Loan Type
Open $343,000 Purchase Money Mortgage
Previous Owner $343,000 Purchase Money Mortgage
Source: Public Records

Source: The MLS

MLS Number: 26668023

The MLS

APN: 5055-010-026

Your Personal Tour Guide

Ask me questions while you tour the home.