3025 Walton Avenue, Los Angeles, CA 90007

  • $4,580,000
3025 Walton Avenue
ResidentialIncome Active
3025 Walton Avenue, Los Angeles, CA 90007
3025 Walton Avenue
  • $4,580,000

Overview

Property ID: HZ26656399
  • 30
  • Bedrooms
  • 25
  • Bathrooms
  • 9164
  • Sq Ft
  • 2021
  • Year Built

Description

We are pleased to present 3025 Walton Ave, a premier 2021-constructed student housing investment opportunity located just west of USC 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 promote maximum privacy and comfort. This modern asset boasts 30 spacious bedrooms and 25 bathrooms, featuring high-end finishes, quartz countertops, stainless steel appliances, central HVAC, and in-unit laundry. The property is ideally situated within walking distance to University Park and under a mile away from USC Village, with the Expo/Vermont Metro Station nearby providing easy access to Downtown Los Angeles, Mid-City, and the Westside. Combined with parental guarantees on leases and occupancy levels routinely achieving 100% for the school year, the asset represents a low-risk investment that is poised for continued growth and excellent operating fundamentals. Priced at a competitive $152,667 per bed and $500 per square foot, the investment is fully occupied by USC students and offers a strong 7.14% current cap rate with a monthly scheduled gross income of $40,100. With approximately 11% immediate rental upside to reach a market income of $44,675 per month, this turnkey opportunity allows investors to maximize returns in one of Los Angeles’ most stable rental submarkets. This combination of modern construction, durable student demand, and excellent operating fundamentals makes 3025 Walton Ave ideal for any HNW individual or family office seeking a combination of yield, tax shelter, and long-term appreciations.

  • Address Walton
  • City Los Angeles
  • State/county Los Angeles
  • Zip/Postal Code 90007

Details

Updated on February 25, 2026 at 7:07 am
  • Property ID: HZ26656399
  • Price: $4,580,000
  • Property Size: 9164 Sq Ft
  • Bedrooms: 30
  • Bathrooms: 25
  • Year Built: 2021
  • Property Status: ResidentialIncome
  • Listed by: Benjamin Lee
  • DRE #: 02123715
  • Contact Phone: 7793483723|
  • Contact Mail: Ben@thebenleegroup.com
  • Brokered by: Lyon Stahl Investment Real Estate, Inc.

Mortgage Calculator

Monthly
  • Down Payment
  • Loan Amount
  • Monthly Mortgage Payment
  • Property Tax
  • Home Insurance
  • PMI
  • Monthly HOA Fees
$
%
%
%
$
$
%

Contact Information

View Listings

Enquire About This Property

Schedule a Tour

Tour Type

Compare listings

Compare