$5,700,000

Estimated payment $31,493/month

Total Views 20,122
32 Beds
34 Baths
9,056 Sq Ft
$629 Price per Sq Ft

Highlights

  • No HOA
  • Fireplace
  • Central Heating and Cooling System
  • Neighborhood Views
  • Laundry Room
  • Bike Trail

About This Home

Brand new construction, this beautiful apartment is located on the west side of the USC campus. Total 32 bedrooms with 34 bathrooms. All private bedrooms come with private bathrooms. Each floor has washers and dryers, large living area and shared Kitchen are equipped with all brand new appliances and furnitures. Online portal available for rent payment and issue reporting 24/7. The property is currently in lease up, drawing from the strong demand for off-campus housing from the 47,000 students currently enrolled at the University of Southern California. Approximately 60% of all USC students live in off-campus housing. This modern Coliving Space is not just great for students, but also great for young professionals. At the asking price, the property is being offered at $178,000 per suite with a projected 8.19% CAP rate and 11.00 GIM upon stabilization. Seller and broker's agent are not guarantee the square footage, bedroom/bathroom count, lot size or lot dimensions. It is Buyer's sole responsibility to perform investigations and satisfy themselves. Please do not disturb tenant. Seller will be doing a 1031 exchange.

Listing Agent

Zhu Liu

Invesloop Realty Inc Brokerage Phone: 626-233-3077 License #02116709 Listed on: 04/28/2025

Property Details

Home Type

  • Multi-Family

Est. Annual Taxes

  • $13,482

Year Built

  • Built in 2024

Lot Details

  • 6,841 Sq Ft Lot
  • 1 Common Wall
  • Density is 2-5 Units/Acre

Parking

  • 2 Car Garage

Home Design

  • Duplex
  • Entry on the 1st floor

Interior Spaces

  • 9,056 Sq Ft Home
  • 3-Story Property
  • Fireplace
  • Neighborhood Views
  • Laundry Room

Bedrooms and Bathrooms

  • 32 Bedrooms
  • All Upper Level Bedrooms
  • 34 Bathrooms

Utilities

  • Central Heating and Cooling System

Listing and Financial Details

  • Tax Lot 16
  • Tax Tract Number 222500
  • Assessor Parcel Number 5041028010

Community Details

Recreation

  • Bike Trail

Building Details

  • 2 Separate Electric Meters
  • 2 Separate Gas Meters
  • 2 Separate Water Meters
  • Electric Expense $6,000
  • Insurance Expense $10,000
  • Professional Management Expense $33,840
  • Trash Expense $150
  • Water Sewer Expense $2,000
  • Operating Expense $51,840
  • Gross Income $518,400
  • Net Operating Income $466,560

Additional Features

  • No Home Owners Association
  • Laundry Facilities

Property Details

Home Type

Multi-Family

Est. Annual Taxes

$13,482

Year Built

Built in 2024

Lot Details

0

Parking

2

Listing Details

  • Price Per Unit: 5700000
  • Professional Management Expense: 33840.00
  • Property Attached: Yes
  • View: Yes
  • Water Sewer Expenses: 2000.00
  • Zoning: LAR2
  • Property Sub Type: Duplex
  • Property Type: Residential Income
  • Parcel Number: 5041028010
  • Year Built: 2024
  • Special Features: NewHome

Interior Features

  • Fireplace: Yes
  • Stories: 3
  • Entry Location: Front Door/Side Door
  • Common Walls: 1 Common Wall
  • Entry Level: 1
  • Levels: Three Or More
  • Price Per Square Foot: 629.42
  • Room Type: All Bedrooms Up

Exterior Features

  • View: Neighborhood
  • Pool Private: No

Garage/Parking

  • Garage Spaces: 2.00
  • Total Parking Spaces: 2.00

Utilities

  • Heating: Yes
  • Laundry: Yes
  • Heating Type: Central
  • Laundry Features: Common Area
  • Sewer: Other
  • Trash Expense: 150.00
  • Water Source: Public
  • Cooling: Central Air
  • Cooling: Yes

Condo/Co-op/Association

  • Association: No
  • Senior Community: No
  • Community Features: Biking, Sidewalks

Lot Info

  • Additional Parcels: No
  • Land Lease: No
  • Lot Features: 2-5 Units/Acre
  • Lot Size Sq Ft: 6841.00
  • Lot Size Acres: 0.1570

Multi Family

  • Electric Expense: 6000.00
  • Gross Income: 518400.00
  • Gross Scheduled Income: 518400.00
  • Insurance Expense: 10000.00
  • Lease Term: 12 Months, 24 Months, 6 Months
  • Lot Size Area: 6841.0000 Square Feet
  • Net Operating Income: 466560.00
  • Number Of Separate Electric Meters: 2
  • Number Of Separate Gas Meters: 2
  • Number Of Separate Water Meters: 2
  • Number Of Units Total: 1
  • Operating Expense: 51000.00
  • Rent Control: No
  • Total Expenses: 51840.00

Tax Info

  • Tax Census Tract: 2225.00
  • Tax Lot: 16
  • Tax Tract Number: 222500

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 $13,482 $1,114,267 $1,002,841 $111,426
2024 $13,482 $1,092,420 $983,178 $109,242
2023 $13,226 $1,071,000 $963,900 $107,100
2022 $5,330 $424,895 $297,435 $127,460
2021 $5,249 $416,564 $291,603 $124,961
2019 $5,097 $404,209 $282,954 $121,255
2018 $5,040 $396,284 $277,406 $118,878
2016 $4,798 $380,898 $266,635 $114,263
2015 $4,730 $375,177 $262,630 $112,547
2014 $4,755 $367,829 $257,486 $110,343
Source: Public Records

Property History

Date Event Price Change Sq Ft Price
04/28/2025 04/28/25 For Sale $5,700,000 -- $629 / Sq Ft
Source: California Regional Multiple Listing Service (CRMLS)

Purchase History

Date Type Sale Price Title Company
Grant Deed -- Chicago Title
Grant Deed $1,050,000 Lawyers Title
Interfamily Deed Transfer -- None Available
Interfamily Deed Transfer -- None Available
Interfamily Deed Transfer -- Accommodation
Source: Public Records

Mortgage History

Date Status Loan Amount Loan Type
Open $2,650,000 New Conventional
Closed $1,835,000 Construction
Previous Owner $247,500 New Conventional
Previous Owner $100,000 Credit Line Revolving
Previous Owner $166,000 Fannie Mae Freddie Mac
Source: Public Records

Source: California Regional Multiple Listing Service (CRMLS)

MLS Number: OC25088420

California Regional Multiple Listing Service (CRMLS)

APN: 5041-028-010