Active

3025 Walton Avenue

Los Angeles, CA 90007
Mark as Favorite
Bed 30

Bed

Bath 0

Bath

SqFt9,164

Sqft

SqFt6,250

Sqft(Lot)

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-Cit y, 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.

Read More Expand

Detail Ic Property Details

Property Type : Residential Income

Price : $3,999,000

AD Id : 75607986

MLS Id : 26656399

Beds : 30

Lot Size : 6,250 Sqft

Living Area Size : 9,164

Year Built : 2021

County : Los Angeles

  • Map Map

Map

Map What's Nearby

Map Nearby Areas

Feature Features

  • Bedroom Information

    Total Bedrooms: 30

    Bathroom Information

    Total Baths: 25 Full Baths: 0 Half Baths: 0
  • Interior Features

    Property Appliances: Dishwasher,Disposal,Microwave,Refrigerator,Dryer,Washer
  • Heating Source

    Central Has Heating

  • Building Information

    Year Built: 2021 Building Area Total: 9,164
  • Security Features

    Carbon Monoxide Detector(s),Fire Detection System,Gated Community,Key Card Entry,Smoke Detector(s)

  • Lot Details

    Lot Dimensions Source: Vendor Enhanced Lot Size Acres: 0.1435
  • Lot Size Source: Vendor Enhanced Lot Size Square Feet: 6250

  • Listing Price Information

    Original List Price: 3,999,000 Listing Contract Date: 2026-02-24
  • Lease Information

    Listing Agreement: Seller Reserved

  • Tax Information

    Parcel Number: 5040024015

  • Garage and Parking

    Garage Description: Uncovered

    Homeowners Association

  • Rental Info

    Lease Term: Negotiable Tenant Pays: Electricity,Gas,Roof,Trash Collection,Water

  • Other Property Info

    Source Listing Status: Active Source Neighborhood: C16 - Mid Los Angeles Postal Code Plus 4: 2944 Directions: Located within the USC DPS patrol zone, located West of Campus. A short walk from University Park and less than a mile from USC Village. Zoning: LARD2 Source Property Type: Residential Income Area: C16 - Mid Los Angeles
  • Building and Construction

    Property Age: 5 Year Built Source: Vendor Enhanced Total Square Feet Living: 9164 Levels or Stories: Three Or More,Multi/Split
Sell a home like this and save $239,441 Find out How

How much is this property worth?

Curious about this home's true market value? Use our free Home Evaluation Tool to instantly get a personalized Comparative Market Analysis (CMA) report. Make smarter, data-driven decisions before you buy.

Images
Loading, please wait...

Nearby Home Value

Address Estimate Bed Bath Sq. Ft Lot Size
225 W Adams Boulevard, Los Angeles, CA, 90007 $1,775,000 -- -- 8,540 8,540 SqFt
1938 Bonsallo Avenue, Los Angeles, CA, 90007 $1,129,000 -- -- 5,964 5,964 SqFt
1978 Bonsallo Avenue, Los Angeles, CA, 90007 $1,699,800 7 -- 3,456 3,456 SqFt
2119 S Union Avenue, Los Angeles, CA, 90007 $1,525,000 15 -- 6,671 6,671 SqFt
1017 W 24th Street, Los Angeles, CA, 90007 $1,220,000 4 -- 3,104 3,104 SqFt
1016 W 24th, Los Angeles, CA, 90007 $1,800,000 -- -- 8,563 8,563 SqFt
721 W 30th Street, Los Angeles, CA, 90007 $7,100,000 25 -- 12,928 12,928 SqFt
716 W 30th Street, Los Angeles, CA, 90007 $2,988,888 15 -- 5,615 5,615 SqFt
2623 Ellendale Place, Los Angeles, CA, 90007 $8,500,000 28 -- 17,099 17,099 SqFt
1543 W 22nd Place, Los Angeles, CA, 90007 $849,000 -- -- 3,168 3,168 SqFt

Copyright © 2026 by the Multiple Listing Service of the California Regional MLS®. This information is believed to be accurate but is not guaranteed. Subject to verification by all parties. This data is copyrighted and may not be transmitted, retransmitted, copied, framed, repurposed, or altered in any way for any other site, individual and/or purpose without the express written permission of the Multiple Listing Service of the California Regional MLS®. Information Deemed Reliable But Not Guaranteed. Any use of search facilities of data on this site, other than by a consumer looking to purchase real estate, is prohibited.

ByOwner last updated this listing 06/12/2026 @ 21:43

MLS: 26656399 LISTED BY: Benjamin Lee, Lyon Stahl Investment Real Estate, Inc. 310-425-9838 SOURCE: CRMLS

Selling? Save $239,441 when you sell a home like this

Tour with a ByOwner Agent