$2,950,000
NEW CONSTRUCTION

Estimated payment $19,727/month

Total Views 1,475
19 Beds
16 Baths
6,500 Sq Ft
$454 Price per Sq Ft

Highlights

  • New Construction
  • Living Room
  • South Facing Home
  • Wood Flooring
  • Gated Home
  • Dining Area

About This Home

We are pleased to present 1237 W 25th Street, a 19-bed student housing investment opportunity located immediately north of the USC campus, within the USC Department of Public Safety (DPS) 24-hour patrol zone. The property totals approximately 6,500 rentable square feet across two separate structures, offering a diverse unit mix designed to accommodate both individual students leasing by the bed and larger groups seeking shared living arrangements. The property consists of four units across two structures: a 4-bedroom/3-bath and a studio in the front building, and two 7-bedroom/6-bath townhouse-style residences in the rear. Unit sizes range from a self-contained studio to expansive 7-bedroom layouts, accommodating a broad spectrum of student housing needs from individual renters seeking affordability to large groups looking for shared community living. Each unit is fully furnished with in-unit laundry, large kitchens, and oversized common spaces, creating strong, consistent tenant appeal across the entire property.Offered at a 6.14% cap rate and a 10.01 GIM, this asset provides a stronger yield compared to many conventional multifamily properties currently trading at lower cap rates. The property is less than a mile from USC Village and just north of the Expo/Vermont Metro Station, providing direct access to Downtown Los Angeles, Mid-City, and the Westside.Remodeled in 2023, the front structure underwent a full to-the-studs reconstruction with a brand-new foundation, framing, and roofing system. Interiors feature modern finishes including quartz countertops, stainless steel appliances, tiled showers with glass enclosures, new flooring, and in-unit washers and dryers. The rear structure is a ground-up new construction, also completed in 2023, mirroring these high-end finishes throughout creating a cohesive, low-maintenance asset with strong tenant appeal. USC enrolls over 46,000 students, with approximately 65% living off campus, creating a deep pool of rental demand. The university continues to climb in national rankings and received a record 83,488 freshman applications for Fall 2025. Student housing near USC benefits from structurally resilient demand supported by consistent enrollment, predictable lease cycles, and a tenant base less correlated with traditional economic drivers. Beyond its strong in-place cash flow, the property provides investors with compelling tax advantages. Under the One Big Beautiful Bill Act, multifamily assets may qualify for 100% bonus depreciation, offering the potential to materially shelter income in the early years of ownership.

Listing Agent

Ben Lee

Lyon Stahl Investment Real Estate, Inc. License #02123715 Listed on: 05/06/2026

Lyon Stahl Investment Real Estate, Inc.

Co-Listing Agent

Chi Zhang

Lyon Stahl Investment Real Estate, Inc. License #02086778

Home Details

Home Type

  • Single Family

Year Built

  • Built in 2023 | New Construction

Lot Details

  • 5,873 Sq Ft Lot
  • Lot Dimensions are 50x118
  • South Facing Home
  • Gated Home
  • Property is zoned LARD1.5

Interior Spaces

  • 6,500 Sq Ft Home
  • 2-Story Property
  • Living Room
  • Dining Area

Kitchen

  • Oven or Range
  • Electric Cooktop
  • Microwave
  • Dishwasher
  • Disposal

Flooring

  • Wood
  • Vinyl Plank
  • Vinyl

Bedrooms and Bathrooms

  • 19 Bedrooms
  • 16 Bathrooms

Laundry

  • Laundry in unit
  • Dryer
  • Washer

Parking

  • 3 Parking Spaces
  • Driveway

Community Details

  • 4 Units

Listing and Financial Details

  • Assessor Parcel Number 5055-016-006

Home Details

Home Type

Single Family

Year Built

Built in 2023 | New Construction

Lot Details

5,873 Sq Ft Lot

Listing Details

  • Property Type: Residential Income
  • Levels: Two
  • Street Number Display: Yes
  • Living Area: 6500
  • Lot Acreage: 0.1348
  • Lot Dimensions: 50x118
  • Price Per Unit: 199259.00
  • Property Condition: New Construction
  • Stories: 2
  • Year Built: 2023
  • State Abbrv: CA
  • Special Features: NewHome
  • Property Sub Type: Detached

Interior Features

  • Flooring: Vinyl Plank, Vinyl, Wood
  • Appliances: Cooktop - Electric, Microwave, Range
  • Bedrooms: 19
  • Common Walls: Detached/No Common Walls
  • Laundry: In Unit
  • Total Bathrooms: 16.00
  • Equipment: Microwave, Range/Oven, Refrigerator, Washer, Garbage Disposal, Dryer, Dishwasher
  • Price Per S Q F T: 453.85

Exterior Features

  • Direction Faces: South
  • Other Structures: None
  • Pool: No
  • Spa Yn: No
  • View: No

Garage/Parking

  • Parking Garage: Driveway
  • Total Parking: 3

Utilities

  • Security: Gated

Lot Info

  • Assessed Improvement Percent: 32.52
  • Assessed Improvement Value: 1229100
  • Assessed Land Percent: 67.48
  • Assessed Land Value: 2550000
  • Total Assessed Value: 3779100
  • Assessor Parcel Number: 5055-016-006
  • Lot Size Area: 5873

Rental Info

  • Monthly Gross Income: 1805.00
  • Rent Control: No
  • Tenant Pays: Trash Collection

Multi Family

  • Unit Type: 2106, 2107, 2108, 2109
  • Gross Rent Multiplier: 10.01
  • Number Of Units: 4
  • Type Of Units: Multi-Family
  • Vacancy Allow: 0
  • Vacancy Allow Percent: 0.00

Map

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 $45,139 $3,779,100 $2,550,000 $1,229,100
2024 $44,725 $3,705,000 $2,500,000 $1,205,000
2023 $11,199 $910,350 $728,280 $182,070
2022 $10,682 $892,500 $714,000 $178,500
2021 $587 $34,129 $23,291 $10,838
2020 $587 $33,780 $23,053 $10,727
2019 $573 $33,118 $22,601 $10,517
2018 $509 $32,469 $22,158 $10,311
2016 $475 $31,210 $21,299 $9,911
2015 $469 $30,743 $20,980 $9,763
2014 $482 $30,142 $20,570 $9,572
Source: Public Records

Property History

Date Event Price List to Sale Price per Sq Ft Prior Sale
05/06/2026 05/06/26 For Sale $2,950,000 0.0% $454 / Sq Ft
02/10/2025 02/10/25 Off Market $6,025 -- --
02/04/2025 02/04/25 For Rent -- -- --
10/08/2024 10/08/24 Off Market $6,025 -- --
08/10/2024 08/10/24 For Rent $6,025 0.0% --
11/15/2023 11/15/23 Sold $3,705,000 -7.3% $570 / Sq Ft View Prior Sale
10/06/2023 10/06/23 Pending -- -- --
08/21/2023 08/21/23 For Sale $3,995,000 +356.6% $615 / Sq Ft
06/18/2021 06/18/21 Sold $875,000 +10.8% $715 / Sq Ft View Prior Sale
06/05/2021 06/05/21 Pending -- -- --
06/03/2021 06/03/21 For Sale $790,000 -- $645 / Sq Ft
Source: The MLS

Purchase History

We collect this data history from publicly available records. To have your information removed, we recommend requesting removal directly through your county’s website.

Date Type Sale Price Title Company
Grant Deed $3,705,000 Old Republic Title
Grant Deed $3,705,000 Old Republic Title
Gift Deed -- --
Gift Deed -- --
Source: Public Records

Source: The MLS

MLS Number: 26830505

The MLS

APN: 5055-016-006

Your Personal Tour Guide

Ask me questions while you tour the home.