$3,999,000
-$581,0003025 Walton Avenue, Los Angeles CA 90007
Multi-Family (4 Units)
Property type
101 days
On market
$436
Price per sqft
N/A
Garage
2021
Year built
6,250 sqft
Lot size
Home highlights
Open Houses
Overview
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...
Listing provided by: Benjamin Lee DRE #02123715 347-579-3071, Lyon Stahl Investment Real Estate, Inc., Chi Zhang DRE #02086778 310-647-3456, Lyon Stahl Investment Real Estate, Inc.
Listing updated: Apr 13, 2026 at 07:53pm.
Last checked: Jun 4, 2026 at 10:01pm
Source: CRMLS #26656399
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 13 | 13 | — | $16,200 | $16,200 | $18,200 | Furnished |
| 2 | 6 | 4 | — | $7,200 | $7,200 | $8,100 | Furnished |
| 1 | 5 | 4 | — | $6,100 | $6,100 | $6,875 | Furnished |
# of Buildings: 2
# of Units Total: 4
Dishwasher: 4
Disposal: 4
Refrigerator: 4
Tenant Pays: Electricity, Gas, Roof, Trash Collection, Water
Financial Snapshot
Gross Rent Multiplier
8.3x
List Price / Annual Gross Rent
Cap Rate
8.1%
NOI / List Price
Vacancy Allowance Rate: 3%
Net Operating Income: $323,999
Interior
Heating: Central
Appliances: Dishwasher, Disposal, Microwave, Refrigerator, Dryer, Washer
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: Uncovered
Uncovered Spaces: 6
Parking Total: 6
Lot Information
Land Lease: No
Parcel #: 5040024015
Zoning: LARD2
Community
HOA: No
Senior Community: No
Community Features: Gated
Nearby Schools
Nearby schools around the 3025 Walton Avenue, Los Angeles, CA 90007. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$3,199,200
Total Interest
$4,080,403
Total Payment
$7,279,603
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$24,537
per month
Property History for 3025 Walton Avenue
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 3025 Walton Avenue