The Best Location for Value-add USC off Campus Student Housing investment opportunity, only 2 Blocks away to University of Southern California (USC), located in highly Desirable USC DPS Safety Patrol Zone. 100% Fully occupied by USC students with parental guarantees on leases, and all rooms pre-leased for the upcoming 2025-2026 school year with USC students. Currently collecting gross rents of $15,050/month, cap rate around 7%, GRM12.17. Highly demanding...easy access to all USC's landmarks, academic buildings, and entertainment options. Zoning LARD1.5. The subject property is composed of two separate structures (1238 W. 35th St. and 3554-3556 S Budlong Ave) and consists of 3 spacious units, with a unit mix consisting of (1) 6-bedroom + 3-bathroom unit of total rent $7850/month, and (2) 3-bedroom + 1-bathroom units of total rent $7200/month. The property has been recently fully updated/ remodeled - featuring laminated/wood floors, Newly painted, Updated kitchen with stainless steel kitchen appliances, lots of updated cabinets, pantry and counter tops, copper plumbing throughout ( buyer verify). The investment boasts spacious floor plans, secured gated entry, and on-site laundry. The property is approximately 3450 s.f., 7094 s.f. lot, 12 bed, 5 bath, living rooms, and on-site laundry room...This property has charming turn of the century details that you will adore. As a bonus, this Property offers about 11 Private on-site Parking Spaces which the students loved so much, and 3 individually metered for gas and electricity and 2 individual water meters. The asset represents a low-risk investment that is poised for continued growth and excellent operating fundamentals. The property is collecting gross rents of $15,050/month. Don't miss !
Listed by Gina Ma
·
License #01426061
·
IRN Realty
·
626-215-5788
Last updated October 23, 2025
·
Source: CRMLS #AR25049725
Listing Facts
TypeMulti-family
NeighborhoodExposition Park West
Days on Prevu232
Amenities
Washer/Dryer
Air Conditioning
Parking
Location
Mortgage Calculator
Listing History
10/23/2025
Status changed to Active
$2,148,500
10/22/2025
Status changed to Removed from Feed
$2,148,500
10/17/2025
Status changed to Active
$2,148,500
10/16/2025
Status changed to Removed from Feed
$2,148,500
10/03/2025
Price Decreased
$2,148,500
09/20/2025
Status changed to Active
$2,198,500
09/19/2025
Status changed to Removed from Feed
$2,198,500
09/18/2025
Status changed to Active
$2,198,500
09/16/2025
Status changed to Removed from Feed
$2,198,500
09/16/2025
Status changed to Active
$2,198,500
09/14/2025
Status changed to Removed from Feed
$2,198,500
09/12/2025
Status changed to Active
$2,198,500
09/05/2025
Status changed to Removed from Feed
$2,198,500
09/04/2025
Status changed to Active
$2,198,500
09/03/2025
Status changed to Removed from Feed
$2,198,500
08/31/2025
Status changed to Active
$2,198,500
08/29/2025
Status changed to Removed from Feed
$2,198,500
07/24/2025
Status changed to Active
$2,198,500
07/23/2025
Status changed to Removed from Feed
$2,198,500
06/28/2025
Status changed to Active
$2,198,500
06/27/2025
Status changed to Removed from Feed
$2,198,500
05/04/2025
Status changed to Active
$2,198,500
05/04/2025
Price Decreased
$2,198,500
04/17/2025
Status changed to Withdrawn
$2,345,000
03/29/2025
Status changed to Active
$2,345,000
03/28/2025
Status changed to Removed from Feed
$2,345,000
03/06/2025
Listed by IRN Realty
$2,345,000
Property Details for 1238 W 35th Street
Association
Amenities
Community Features: Sidewalks
Exterior
Construction
Number Of Units Total: 3
Property Attached: Yes
Stories Total: 2
Year Built: 1908
Common Walls: 1 Common Wall
Entry Level: 1
Entry Location: front
Measurements
Building Area Total: 3,450
Building Area Units: Square Feet
Lot Size Acres: 0.16
Lot Size Area: 7,094
Lot Size Source: Assessor
Lot Size Square Feet: 7,094
Lot Size Units: Square Feet
Financial
Residential Income
Gross Income: $180,600.00
Operating Expense: $25,842.00
Taxes
Parcel Number: 5040018011
Interior
Features
Appliances: Dryer, Washer
Other
Location
Tax Lot: 11
Parking
Parking
Open Parking Spaces: 11
Parking Features: Electric Gate, Private
Parking Total: 11
Utilities
Equipment
Cooling: Central Air, Wall/Window Unit(s)
Has Cooling: Yes
Heating: Central
Has Heating: Yes
Water Source: Other
Based on information from California Regional Multiple Listing Service, Inc. and/or other sources. All data, including all measurements and calculations of area, is obtained from various sources and has not been, and will not be, verified by Prevu or the MLS. Information is provided exclusively for consumer's personal, non-commercial use and may not be used for any purpose other than to identify prospective properties consumer may be interested in purchasing.
Rebate estimate is indicative only and based on listing price and estimated buyer's agent commission paid by owner, if applicable. Final rebates are subject to Terms of Use and may vary due to final negotiated transaction terms.