$4,350,000
1286 W 35th Place, Los Angeles CA 90007
Multi-Family (5 Units)
Property type
130 days
On market
$614
Price per sqft
N/A
Garage
2025
Year built
5,711 sqft
Lot size
Home highlights
Open Houses
Overview
We are pleased to present 1286 W 35th Place, a Newly Constructed 25-bed student housing community located just west of USC within the university's 24-hour DPS patrol zone. Purpose-built to capture strong demand from USC's 46,000+ students, 60% of whom live off campus, the property offers a diverse mix of layouts including two three-bedroom units, two five-bedroom units, and...
Listing provided by: Chi Zhang DRE #02086778 310-647-3456, Lyon Stahl Investment Real Estate, Inc., Benjamin Lee DRE #02123715 347-579-3071, Lyon Stahl Investment Real Estate, Inc.
Listing updated: Apr 8, 2026 at 11:53pm.
Last checked: Jun 4, 2026 at 11:01pm
Source: CRMLS #26643599
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 8 | 5 | — | $8,800 | $8,800 | $8,800 | Furnished |
| 1 | 3 | 2 | — | $4,100 | $4,100 | $4,100 | Furnished |
| 1 | 5 | 4 | — | $7,300 | $7,300 | $7,300 | Furnished |
| 1 | 5 | 4 | — | $7,300 | $7,300 | $7,300 | Furnished |
| 1 | 4 | 2 | — | $4,700 | $4,700 | $4,700 | Furnished |
# of Buildings: 2
# of Units Total: 5
Dishwasher: 5
Disposal: 5
Refrigerator: 5
Tenant Pays: Electricity, Gas, Trash Collection, Water
Financial Snapshot
Gross Rent Multiplier
10.3x
List Price / Annual Gross Rent
Cap Rate
7.02%
NOI / List Price
Net Operating Income: $305,579
Interior
Heating: Central
Appliances: Dishwasher, Disposal, Microwave, Refrigerator, Dryer, Washer
Fireplace: None
Laundry: Dryer Included, Washer Included
Exterior
Stories Total: 3
Levels: Three Or More, Multi Split
Security Features: Carbon Monoxide Detectors, Fire Detection System, Gated Community, Key Card Entry, Smoke Detectors
Garage and Parking
Parking: Driveway
Parking Total: 7
Lot Information
Land Lease: No
Parcel #: 5040006001
Zoning: LARD1.5
Lot Size Dimensions: 40x139
Community
HOA: No
Senior Community: No
Community Features: Gated
Nearby Schools
Nearby schools around the 1286 W 35th Place, Los Angeles, CA 90007. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$3,480,000
Total Interest
$4,438,548
Total Payment
$7,918,548
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$26,677
per month
Property History for 1286 W 35th Place
Los Angeles Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90007.
Similar Homes
Listings with similar prices to 1286 W 35th Place