www.crexi.com - The Commercial Real Estate Exchange
Subscribe to Intelligence for full access
Analyze more property details including ownership and financial history. Share advanced property insights with your clients and teams.
Subscribe to Intelligence for full access
Analyze more property details including ownership and financial history. Share advanced property insights with your clients and teams.
24582990
24582996

2 Locations

BW
CA 01330706
CBRE - South Bay
Listed by CBRE - South Bay
$8,799,000
335 days on market
Updated 171 days ago

Bring all offers. Flex in Price

Details
APN 5041-021-019, 15
Property Type Multifamily
Sub Type Apartment Building, Student Housing
Square Footage 15,216
Net Rentable (SqFt) 15,216
Beds 50
Cap Rate 6.13%
NOI $539,500
Occupancy 100%
Year Built 2024
Buildings 2
Stories 3
Lot Size (SqFt) 11,234
Investment Type Net Lease
Ground Lease No

Seller is Builder and motivated to make a deal.

Marketing description

Two beautiful, identical, new-construction, 3-story co-living buildings near USC, only doors apart from one another. 25 Beds/25 Baths in each building, with a large kitchen on each floor.

An exciting and unique Net Lease Opportunity (Master Lease) in a gentrifying location - Landlord ONLY pays for property taxes and insurance - Tenant/Lessee picks up ALL other expenses . These properties just received their Certificate of Occupancy and have been master leased for a 2 year + 2 year (option) term to an LA County non-profit, Special Services for Groups, Inc. 3.5% annual rent increases, too.

PERFECT FOR USC STUDENTS, IN THE FUTURE, ALTERNATIVELY. AND THE 4 CAR GARAGES CAN BE BUILT OUT, ADDING 3 MORE BEDROOMS EACH - bumping the gross income 12%!

Investment highlights

  • Beautiful New Construction with No Rent Control

  • Net Lease Investment

  • “Hands-Off” Investment with Few Annual Expenses

  • Captive Audience of 50K USC Students Nearby - Rest Reset Every Fall

Listing Contacts

BW
CA 01330706
CBRE - South Bay
Listed by CBRE - South Bay

Valuation Calculator

Login or Sign up to see Valuation Metrics
Sign up for Crexi to see valuation metrics for this property
$
$
%
Loan Amount
$0.00
Annual Debt Service
$--
$--
Annual Cash Flow
$539,500.00
$44,958.33/mo

Valuation Metrics

0
DSCR
6.13%
Cap Rate
6.13%
ROI

Map

Broker Selected Comps View More Comps

Property History

Intelligence Badge

Tax History

Intelligence Badge

Similar Properties

View All
*All information is deemed reliable but not guaranteed. Buyer to verify all information.
Is there information that looks off?
For assistance, reach out to our support team at [email protected] or call 888.273.0423 . For press inquiries, contact [email protected]
Equal Housing Opportunity
5510 Lincoln Blvd #400, Los Angeles, CA 90094Commercial Real Estate Exchange, Inc.Crexi Technologies, LLCCXTechnology, LLC
© 2026 Commercial Real Estate Exchange, Inc. All Rights Reserved. DRE #02086591