3025 Walton AV
Los Angeles, CA, 90007
$3,999,000
30 Beds
25 Baths
9,164 SqFt
0.14 Acres
Add
MLS #26656399 image #0
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 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 $133,300 per bed and $436 per square foot, the investment is fully occupied by USC students and offers a strong 8.10% current cap rate with a monthly scheduled gross income of $40,100, allowing investors to maximize returns in one of Los Angeles’ most stable rental submarkets. In addition to its strong fundamentals, the property qualifies for 100% bonus depreciation, creating a unique opportunity for investors to maximize early tax benefits through cost segregation. This combination of modern construction, durable student demand, excellent operating fundamentals and massive tax shelter makes 3025 Walton Ave ideal for any HNW individual or family office seeking a combination of yield, tax-saving, and long-term appreciations.

Property Details

Price:
$3,999,000
MLS #:
26656399
Status:
Active
Beds:
30
Baths:
25
Type:
Single Family
Neighborhood:
c16midlosangeles
Listed Date:
Feb 24, 2026
Finished Sq Ft:
9,164
Total Sq Ft:
9,164
Lot Size:
6,250 sqft / 0.14 acres (approx)
Year Built:
2021
NewconstructionCommunity GatedC16 – Mid Los AngelesC16midlosangeles

Ask a Question

See this Listing

Send
  

Schools

Interior

Appliances
DW, GD, MW, RF
Heating
CF
Laundry Features
DINC, WINC
Levels
C, S

Exterior

New Construction YN
1
Parking Spots
6
Parking Total
6
Security Features
SD, COD, CRD, FSDS, GC

Financial

Gross Operating Income
$466,764
Net Operating Income
$323,999

Map

Community

Market Summary

Current real estate data for Single Family in Los Angeles as of May 04, 2026
10,139
Single Family Listed
89
Avg DOM
496
Avg $ / SqFt
$1,532,972
Avg List Price

Property Summary

    3025 Walton AV Los Angeles CA is a Single Family for sale in Los Angeles, CA, 90007. It is listed for $3,999,000 and features 30 beds, 25 baths, and has approximately 9,164 square feet of living space, and was originally constructed in 2021. The current price per square foot is $436. The average price per square foot for Single Family listings in Los Angeles is $496. The average listing price for Single Family in Los Angeles is $1,532,972.

Similar Listings Nearby

broker reciprocity
MLS# SR26053416broker reciprocity
1032 N Oxford
Los Angeles, CA

$5,195,000

4.4 miles away

broker reciprocity
MLS# PW26019991broker reciprocity
351 S State
Los Angeles, CA

$5,000,000

4.5 miles away

broker reciprocity
MLS# 26637197broker reciprocity
320 N Alta Vista BL
Los Angeles, CA

$5,000,000

4.6 miles away

broker reciprocity
MLS# 26632309broker reciprocity
264 S Union AV
Los Angeles, CA

$4,999,000

2.9 miles away

broker reciprocity
MLS# SR26035043broker reciprocity
2004 Sunset plaza Drive
Hollywood Hills, CA

$4,995,000

4.0 miles away

broker reciprocity
MLS# SR26043366broker reciprocity
4905 W Adams BL
Los Angeles, CA

$4,950,000

3.0 miles away

broker reciprocity
MLS# 25600745broker reciprocity
6736 West BL
Los Angeles, CA

$4,895,000

4.1 miles away

broker reciprocity
MLS# PW25129179broker reciprocity
3415 Bellevue AV
Los Angeles, CA

$4,850,000

3.8 miles away

broker reciprocity
MLS# 25629335broker reciprocity
517 N Martel AV
Los Angeles, CA

$4,849,500

4.9 miles away

broker reciprocity
MLS# 26654767broker reciprocity
400 S Mariposa AV
Los Angeles, CA

$4,795,000

2.8 miles away

3025 Walton AV
Los Angeles, CA