3025 Walton Avenue
Los Angeles, CA, 90007 $ 3,999,000
Bedrooms30 Baths4.0 Sq 9,164 Monthly Estimate*
$ 24,623
Listed by Lyon Stahl Investment Real Estate, Inc.
for $3,999,000 with 30 bedrooms and 4 full baths. This 9,164 square foot home was built in 2021 on a lot size of 0.1435.
PRICE REDUCED: Highest CAP rate available by USC. 3025 Walton Ave is a premier 2021-constructed student housing investment opportunity located just west of USC campus within the university's 24-hour DPS patrol zone. Purpose-built to capture the robust demand from USC's 46,000+ students, 65% of whom live off-campus, the property offers a diverse mix of layouts designed to promote maximum privacy and comfort. This modern asset boasts 30 spacious bedrooms and 25 bathrooms, featuring high-end finishes, quartz countertops, stainless steel appliances, central HVAC, and in-unit laundry. The property is ideally situated within walking distance to University Park and under a mile away from USC Village, with the Expo/Vermont Metro Station nearby providing easy access to Downtown Los Angeles, Mid-City, and the Westside. Combined with parental guarantees on leases and occupancy levels routinely achieving 100% for the school year, the asset represents a low-risk investment that is poised for continued growth and excellent operating fundamentals. Priced at a competitive $133,300 per bed and $436 per square foot, the investment is fully occupied by USC students and offers a strong 8.10% current cap rate with a monthly scheduled gross income of $40,100, allowing investors to maximize returns in one of Los Angeles' most stable rental submarkets. In addition to its strong fundamentals, the property qualifies for 100% bonus depreciation, creating a unique opportunity for investors to maximize early tax benefits through cost segregation. This combination of modern construction, durable student demand, excellent operating fundamentals and massive tax shelter makes 3025 Walton Ave ideal for any HNW individual or family office seeking a combination of yield, tax-saving, and long-term appreciations.
See more
FeaturesGeneralLiving Area 9164
Heating Central
Appliances Dishwasher Disposal Microwave Refrigerator Dryer Washer
Zoning LARD2
Security Features Carbon Monoxide Detector(s) Fire Detection System Gated Community Key Card Entry Smoke Detector(s)
Year Built 2021
Tenant Pays Electricity Gas Roof Trash Collection Water
Levels Three Or More Multi/Split
Gross Income 481200
Community Features Gated
County Los Angeles
Net Operating Income 323999
New Construction true
Property Type Residential Income
HOA false
Full Baths 0
Special Listing Conditions Standard
Status Active
Directions Located within the USC DPS patrol zone located West of Campus. A short walk from University Park and less than a mile from USC Village.
City Los Angeles
Senior Community Y/N false
Open Parking Spaces 6
Number Of Units Total 4
MLS Area C16 - Mid Los Angeles
Lot Size Units Square Feet
Lot Size Square Feet 6250
Standard Status Active
Cap Rate 8.1
See more
InteriorTotal Stories 3
Heating Y/N true
Half Baths 0
1/4 Baths 0
3/4 Baths 0
Total Bedrooms 30
Total Baths 25
See more
ExteriorParking Features Uncovered
Total Parking 6
Lot Size Area 6250
Number of Buildings 2
Building Area Total 9164
Lot Size Acres 0.1435
See more
* Excluded FeaturesList ByLyon Stahl Investment Real Estate, Inc.Broker
Ben@TheBenLeeGroup.comEmail
Affordability Calculator
- Monthly Principal & Interest
- $24,623
- Monthly Property Taxes
- --
- Monthly Home Insurance
- --
Default based on a 30-year fixed rate of 6.25% with 20% down. The estimated payment is offered for convenience and is not an offer of credit. Due to market fluctuations, interest rates are subject to change at any time and without notice. Your individual rate may vary. Rates may differ for FHA, VA or jumbo loans.
Learn more about how to save NearbyMulti-family listings in Los Angeles, CA
Average List Price $1,878,090
Percent of Sale Price 53%
About Los Angeles, CA 3,920,026 Population
6% Since 2002
$ 55,057 Median Income
36.82 Median Age
27% Households with Children
Trends Information provided by ATTOM Data Solutions.
4827338 Elementary School
4827337 Middle School
Unknown High School High School
Pricing History| Date | Price | Price Change | Description |
|---|
| 4/13/2026 | $3,999,000 | -12.69% | Price Down |
| 2/25/2026 | $4,580,000 | | Listed Price |