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.
AGENT: Benjamin Lee LISTING BROKERAGE: Lyon Stahl Investment Real Estate, Inc.
Courtesy of Lyon Stahl Investment Real Estate, Inc.. Disclaimer: All data relating to real estate for sale on this page comes from the Broker Reciprocity (BR) of the California Regional Multiple Listing Service. Detailed information about real estate listings held by brokerage firms other than The Agency RE include the name of the listing broker. Neither the listing company nor The Agency RE shall be responsible for any typographical errors, misinformation, misprints and shall be held totally harmless. The Broker providing this data believes it to be correct, but advises interested parties to confirm any item before relying on it in a purchase decision. Copyright 2026. California Regional Multiple Listing Service. All rights reserved. 3025 Walton AV
Los Angeles, CA
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
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
- Address3025 Walton AV Los Angeles CA
- CityLos Angeles
- CountyLos Angeles
- Zip Code90007
