$2,950,000
1237 W 25th Street, Los Angeles CA 90007
Multi-Family (4 Units)
Property type
30 days
On market
$454
Price per sqft
N/A
Garage
2023
Year built
5,873 sqft
Lot size
Home highlights
Open Houses
Overview
We are pleased to present 1237 W 25th Street, a 19-bed student housing investment opportunity located immediately north of the USC campus, within the USC Department of Public Safety (DPS) 24-hour patrol zone. The property totals approximately 6,500 rentable square feet across two separate structures, offering a diverse unit mix designed to accommodate both individual students...
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: May 14, 2026 at 07:20am.
Last checked: Jun 4, 2026 at 05:00am
Source: CRMLS #26830505
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 4 | 3 | — | $4,800 | $4,800 | $4,800 | Unfurnished |
| 1 | 0 | 1 | — | $2,200 | $2,000 | $2,200 | Unfurnished |
| 1 | 7 | 6 | — | $7,000 | $7,000 | $7,000 | Unfurnished |
| 1 | 7 | 6 | — | $8,750 | $8,750 | $8,750 | Unfurnished |
# of Buildings: 2
# of Units Total: 4
Dishwasher: 4
Disposal: 4
Ranges: 4
Refrigerator: 4
Rent Control: No
Tenant Pays: Other, Trash Collection
Financial Snapshot
Gross Rent Multiplier
10.0x
List Price / Annual Gross Rent
Cap Rate
6.14%
NOI / List Price
Vacancy Allowance: $0
Vacancy Allowance Rate: 0%
Net Operating Income: $181,115
Interior
Room Type: Living Room
Flooring: Vinyl, Wood
Appliances: Dishwasher, Electric Cooktop, Disposal, Microwave, Range, Refrigerator, Dryer, Washer
Fireplace: None
Laundry: Dryer Included, Washer Included
Exterior
Property Attached: No
Stories Total: 2
Levels: Two
Common Walls: No Common Walls
Direction Faces: South
Security Features: Gated Community
Pool: None
Spa: None
View: None
Patio and Porch Features: None
Garage and Parking
Parking: Driveway
Parking Total: 3
Lot Information
Land Lease: No
Parcel #: 5055016006
Zoning: LARD1.5
Lot Size Dimensions: 50x118
Community
HOA: No
Senior Community: No
Community Features: Gated
Nearby Schools
Nearby schools around the 1237 W 25th Street, Los Angeles, CA 90007. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$2,360,000
Total Interest
$3,010,050
Total Payment
$5,370,050
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$18,140
per month
Property History for 1237 W 25th Street
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 1237 W 25th Street