$1,195,000

Estimated payment $7,521/month

Total Views 1,532
8 Beds
5 Baths
2,597 Sq Ft
$460 Price per Sq Ft

Highlights

  • Gated Parking
  • Two cooling system units
  • 1-Story Property
  • Shed
  • Central Heating
  • 3-minute walk to Richardson Family Park

About This Home

We are pleased to present the opportunity to acquire 1475 W. 28th Street, a three (3) unit, eight (8) bedroom student housing investment, located in the prestigious DPS Patrol Zone, and just a couple blocks to the University of Southern California (USC). This single-story building was constructed of wood frame and stucco on a raised foundation, featuring a total square footage of 2,597 SF on a 7,430 SF Lot. Current income is $7,743/month. The front single-family residence consists of 5-bedrooms + 3-bathrooms, with a total income of $5,500/month, fully occupied with USC students. The front house has been completely remodeled and thoughtfully upgraded with over $150,000 in capital improvements. Featuring modern finishes, updated systems, and designer touches throughout, this home is in excellent, turn-key condition. From the sleek kitchen and stylish bathrooms to the upgraded flooring, windows, and fixtures, every detail has been meticulously updated to offer both comfort and contemporary appeal. The two detached units towards the back of the lot consists of a 1-bedroom + 1-bathroom unit ($975/month) & a 2-bedroom + 1-bathroom unit ($1,268/month). Priced at a current 6.1% Cap Rate excellent cash flow investment with approximately 50% upside in potential rents. Bring all offers - Please email the listing agent for the executive summary/ financial analysis.

Listing Agent

Davis Saadian

Keller Williams Hollywood Hills License #01921748 Listed on: 07/09/2025

Keller Williams Hollywood Hills

Property Details

Home Type

  • Multi-Family

Est. Annual Taxes

  • $12,716

Year Built

  • Built in 1922

Interior Spaces

  • 2,597 Sq Ft Home
  • 1-Story Property

Kitchen

  • Oven or Range
  • Recirculated Exhaust Fan
  • Freezer
  • Disposal

Bedrooms and Bathrooms

  • 8 Bedrooms
  • 5 Bathrooms

Laundry

  • Dryer
  • Washer

Parking

  • 3 Parking Spaces
  • Driveway
  • Gated Parking

Utilities

  • Two cooling system units
  • Central Heating

Additional Features

  • Shed
  • 7,432 Sq Ft Lot

Community Details

  • 2 Buildings
  • 3 Units

Listing and Financial Details

  • Assessor Parcel Number 5054-031-019

Property Details

Home Type

Multi-Family

Est. Annual Taxes

$12,716

Year Built

Built in 1922

Lot Details

0

Listing Details

  • Property Type: Residential Income
  • Levels: One
  • Street Number Display: Yes
  • Living Area: 2597
  • Lot Acreage: 0.1706
  • Stories: 1
  • Year Built: 1922
  • Number Of Photos: 29
  • State Abbrv: CA
  • Special Features: None
  • Property Sub Type: MultiFamily

Interior Features

  • Bedrooms: 8
  • Total Bathrooms: 5.00
  • Equipment: Washer, Refrigerator, Recirculated Exhaust Fan, Range/Oven, Freezer, Dryer, Garbage Disposal
  • Price Per S Q F T: 460.15

Exterior Features

  • Other Structures: Shed(s)

Garage/Parking

  • Parking Garage: Gated, Driveway
  • Total Parking: 3

Utilities

  • Cooling: Dual, Air Conditioning
  • Heating: Combination, Central

Lot Info

  • Assessed Improvement Percent: 40.00
  • Assessed Improvement Value: 408000
  • Assessed Land Percent: 60
  • Assessed Land Value: 612000
  • Total Assessed Value: 1020000
  • Assessor Parcel Number: 5054-031-019
  • Lot Size Area: 7432

Multi Family

  • Unit Type: 2106, 2107, 2108
  • Gross Rent Multiplier: 12.86
  • Number Of Units: 3
  • Total Annual Expense: 20098
  • Type Of Units: Apartments
  • 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 $12,716 $1,040,400 $624,240 $416,160
2024 $12,716 $1,020,000 $612,000 $408,000
2023 $12,476 $1,000,000 $600,000 $400,000
2022 $4,216 $320,553 $199,426 $121,127
2021 $4,151 $314,268 $195,516 $118,752
2020 $4,187 $311,047 $193,512 $117,535
2019 $4,036 $304,949 $189,718 $115,231
2018 $3,937 $298,971 $185,999 $112,972
2016 $3,747 $287,363 $178,777 $108,586
2015 $3,696 $283,047 $176,092 $106,955
2014 $3,730 $277,503 $172,643 $104,860
Source: Public Records

Property History

Date Event Price Change Sq Ft Price
07/09/2025 07/09/25 For Sale $1,195,000 +19.5% $460 / Sq Ft
08/15/2022 08/15/22 Sold $1,000,000 -7.0% $385 / Sq Ft
08/11/2022 08/11/22 Pending -- -- --
06/14/2022 06/14/22 For Sale $1,075,000 +43.3% $414 / Sq Ft
02/11/2022 02/11/22 Sold $750,000 -7.4% $289 / Sq Ft
12/02/2021 12/02/21 Price Changed $810,000 0.0% $312 / Sq Ft
12/02/2021 12/02/21 For Sale $810,000 -6.9% $312 / Sq Ft
10/05/2021 10/05/21 For Sale $870,000 +16.0% $335 / Sq Ft
10/01/2021 10/01/21 Off Market $750,000 -- --
09/23/2021 09/23/21 Price Changed $870,000 -4.3% $335 / Sq Ft
09/21/2021 09/21/21 Pending -- -- --
08/30/2021 08/30/21 Price Changed $908,900 -1.1% $350 / Sq Ft
08/09/2021 08/09/21 Price Changed $919,000 -1.7% $354 / Sq Ft
05/12/2021 05/12/21 Price Changed $935,000 -6.5% $360 / Sq Ft
04/05/2021 04/05/21 For Sale $999,990 -- $385 / Sq Ft
Source: The MLS

Purchase History

Date Type Sale Price Title Company
Grant Deed $1,000,000 Old Republic Title
Grant Deed $215,000 Provident Title Company
Gift Deed -- Provident Title Company
Gift Deed -- Provident Title Company
Source: Public Records

Mortgage History

Date Status Loan Amount Loan Type
Open $500,000 New Conventional
Closed $650,000 New Conventional
Previous Owner $562,500 New Conventional
Previous Owner $56,000 Commercial
Previous Owner $262,500 Unknown
Previous Owner $176,000 Unknown
Previous Owner $193,500 No Value Available
Source: Public Records

Similar Homes in Los Angeles, CA

  • 5017 San Pedro St, Los Angeles, CA 90011

    $1,150,000

    • 6 Beds
    • 6 Baths
    • 2,720 Sq Ft
    • 5017 San Pedro St
    • Los Angeles, CA

    Located in the heart of Downtown Los Angeles, a remarkable opportunity awaits the ideal buyer. This multi-unit building features six units with atotal living space of 2,720 square feet. One unit is brand new construction and is vacant ready to be occupied. Each unit is equipped with onebedroom, one bathroom, and a private front patio. Security is ensured with a gated entrance. The

    Linda Ojeda Luxury Collective

    Section Image
  • 10405 S Hoover St, Los Angeles, CA 90044

    $1,099,000

    • 8 Beds
    • 4 Baths
    • 2,629 Sq Ft
    • 10405 S Hoover St
    • Los Angeles, CA

    Welcome to 10405 Hoover Street. Rare opportunity to own a multi-unit property featuring four (4) fully detached units, each offering the feel and privacy of individual single-family homes. Ideal for owner-occupants or savvy investors seeking strong cash flow potential. Unit 1 is the Front Unit featuring a Remodeled one (1) Bedroom and one (1) Bathroom. Beautifully updated with a modern kitchen

    Demetrius Brown CLRE Corporation

    Section Image
  • 947 S Sunol Dr, Los Angeles, CA 90023

    $1,225,000

    • 7 Beds
    • 7 Baths
    • 3,536 Sq Ft
    • 947 S Sunol Dr
    • Los Angeles, CA

    GREAT INCOME PROPERTY IN THE CITY OF LOS ANGELES, CA. 4 UNIT PROPERTY: 1ST UNIT: 2 BED, 2 BATH. 2ND UNIT: 2 BED, 1.5 BATH. 3RD UNIT: 2 BED, 1 BATH. 4TH UNIT: 1 BED, 2 BATH. 4 CARPORTS WITH A LARGE DRIVEWAY & STREET PARKING, SPACIOUS PROPERTY WITH LOTS OF POTENCIAL. GREAT OPPORTUNITY FOR INVESTORS OR FIRST-TIME BUYERS, LIVE IN ONE UNIT AND RENT THE REST. CLOSE TO SHOPPING, PARKS, & SCHOOLS. DONT

    Jesus Zambrano The Mantelli Group

    Section Image
  • 4962 Gambier St, Los Angeles, CA 90032

    $1,299,999

    • 9 Beds
    • 6 Baths
    • 3,828 Sq Ft
    • 4962 Gambier St
    • Los Angeles, CA

    Welcome to a rare opportunity in the heart of El Sereno — 4960 & 4962 Gambier St., two homes on a generous 7,840-square-foot lot. This charming duplex offers a combined 3,828 square feet of living space or 1,914 square feet for each home. These homes perfectly balance comfort, space, and convenience.Each home features 4 bedrooms and 2.5 bathrooms, a huge living room, kitchen, dining room,

    Monica Olmos Century 21 Masters

    Section Image
  • 2945 Van Buren Place, Los Angeles, CA 90007

    $1,195,000

    • 9 Beds
    • 4 Baths
    • 5,405 Sq Ft
    • 2945 Van Buren Place
    • Los Angeles, CA

    Enormous 4-plex within the USC Security Patrol Zone! Two beautifully remodeled units, one of which is vacant. From here it's an easy walk to campus, Exposition Park with numerous museums, the Coliseum, BMO Soccer Stadium and much more. Great upside with two low paying units and a neighborhood that is rapidly appreciating. Expo Line Metro Station is also an easy walk. The value of USC cannot be

    Lee Ziff Keller Williams Beverly Hills

    Section Image
  • 1772 W 22nd St, Los Angeles, CA 90007

    $999,000

    • 6 Beds
    • 4 Baths
    • 2,618 Sq Ft
    • 1772 W 22nd St
    • Los Angeles, CA

    Multi-Family Property for sale in Prime West Adams Location, perfect for investors & First time buyers seeking to live in one unit and rent out the other. This Fantastic Multi-Family property features two Units each with 3 spacious bedrooms and 2 bathrooms, offering an incredible investment opportunity or an ideal starter home. Unit 1 is currently owner occupied, while unit 2 is rented, providing

    Isela Sanchez Century 21 Masters

    Section Image
  • 1906 W 23rd St, Los Angeles, CA 90018

    $1,375,000

    • 7 Beds
    • 4 Baths
    • 4,142 Sq Ft
    • 1906 W 23rd St
    • Los Angeles, CA

    Discover an exceptional income-producing property located just minutes from USC. This well-maintained, gated 4-unit building features three spacious 2-bedroom/1-bath units and one charming 1-bedroom/1-bath unit. Residents enjoy the convenience of 8 gated parking spaces, offering ample room for tenants and guests. With low operating expenses and strong rental demand in this highly desirable area,

    Nathan Sabzerou Sabzerou Realty Group

    Section Image
  • 1745 S Harvard Blvd, Los Angeles, CA 90006

    $1,499,999

    • 7 Beds
    • 4 Baths
    • 3,453 Sq Ft
    • 1745 S Harvard Blvd
    • Los Angeles, CA

    We are pleased to offer for sale a three unit apartment community located at 1745 Harvard Boulevard. These spacious 3 units income property with lot of potential and convenient residential area which is centrally located in Koreatown in presitage Harvard Heights. Situated 5,831 square feet parcel, each unit has separate electric and gas meters. Units have own washer and dryer hookeups inside.

    Linda Tumen One Properties

    Section Image
  • 1873 W Jefferson Blvd, Los Angeles, CA 90018

    $1,280,000

    • 8 Beds
    • 4 Baths
    • 2,936 Sq Ft
    • 1873 W Jefferson Blvd
    • Los Angeles, CA

    Excellent investment opportunity in a strong rental market! This well-maintained duplex offers two spacious units, each featuring 4 bedrooms and 2 bathrooms. Thoughtfully updated with dual-pane windows, recessed lighting, crown moldings, and modern finishes throughout, the property blends comfort with durability for long-term tenants. A carport with parking for 4 cars adds convenience and

    Blanche D'Souza Compass

    Section Image

Source: The MLS

MLS Number: 25562737

The MLS

APN: 5054-031-019