$1,095,000
1477 W 29th Street, Los Angeles CA 90007
Multi-Family (2 Units)
Property type
22 days
On market
$470
Price per sqft
N/A
Garage
1907
Year built
5,628 sqft
Lot size
Home highlights
Open Houses
Overview
We are pleased to present the opportunity to acquire 1477 W. 29th Street, a fully renovated duplex student housing investment located in the highly coveted West of Campus neighborhood within the USC DPS Patrol Zone. Situated just blocks from the University of Southern California, the property benefits from one of the strongest student housing rental markets in Los Angeles,...
Listing provided by: Davis Saadian DRE #01921748 310-402-8958, Keller Williams Hollywood Hills
Listing updated: May 22, 2026 at 07:23am.
Last checked: Jun 3, 2026 at 02:30pm
Source: CRMLS #26833429
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 6 | 2 | — | $6,125 | $6,125 | $7,500 | Furnished |
| 1 | 0 | 1 | — | $1,350 | $1,350 | $1,500 | Unfurnished |
# of Buildings: 2
# of Units Total: 2
Refrigerator: 2
Tenant Pays: Electricity, Gas, Trash Collection, Water
Financial Snapshot
Gross Rent Multiplier
12.2x
List Price / Annual Gross Rent
Cap Rate
6.5%
NOI / List Price
Net Operating Income: $71,268
Interior
Interior Features: Ceiling Fans
Heating: Central
Appliances: Microwave, Refrigerator, Dryer, Washer
Laundry: Inside, Dryer Included, Washer Included
Exterior
Architectural Style: Craftsman
Stories Total: 2
Levels: Two
Property Condition: Updated Remodeled
Garage and Parking
Parking: Gated
Parking Total: 0
Lot Information
Land Lease: No
Parcel #: 5054034014
Zoning: LAR2
Lot Size Dimensions: 45x125
Community
HOA: No
Senior Community: No
Nearby Schools
Nearby schools around the 1477 W 29th Street, Los Angeles, CA 90007. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$876,000
Total Interest
$1,117,290
Total Payment
$1,993,290
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$6,828
per month
Property History for 1477 W 29th 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 1477 W 29th Street