3025 Walton Ave Los Angeles, CA 90007
Adams-Normandie NeighborhoodEstimated payment $23,196/month
Highlights
- New Construction
- Air Conditioning
- Tankless Water Heater
- Built-In Features
- Card or Code Access
- Central Heating
About This Home
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
Home Type
- Multi-Family
Year Built
- Built in 2021 | New Construction
Lot Details
- 6,250 Sq Ft Lot
- Gated Home
Home Design
- Split Level Home
Interior Spaces
- 9,164 Sq Ft Home
- 3-Story Property
- Built-In Features
Kitchen
- Oven or Range
- Microwave
- Freezer
- Dishwasher
- Disposal
Bedrooms and Bathrooms
- 30 Bedrooms
- 25 Bathrooms
Laundry
- Laundry in unit
- Dryer
- Washer
Home Security
- Security Lights
- Carbon Monoxide Detectors
- Fire and Smoke Detector
- Fire Sprinkler System
Parking
- 6 Open Parking Spaces
- 6 Parking Spaces
Utilities
- Air Conditioning
- Central Heating
- Tankless Water Heater
Listing and Financial Details
- The owner pays for gardener
- Assessor Parcel Number 5040-024-015
Community Details
Overview
- 2 Buildings
- 4 Units
Security
- Card or Code Access
Map
Home Values in the Area
Average Home Value in this Area
Tax History
| Year | Tax Paid | Tax Assessment Tax Assessment Total Assessment is a certain percentage of the fair market value that is determined by local assessors to be the total taxable value of land and additions on the property. | Land | Improvement |
|---|---|---|---|---|
| 2025 | $23,931 | $1,967,706 | $923,033 | $1,044,673 |
| 2024 | $23,931 | $1,929,125 | $904,935 | $1,024,190 |
| 2023 | $10,998 | $887,192 | $630,706 | $256,486 |
| 2022 | $10,494 | $869,797 | $618,340 | $251,457 |
| 2021 | $10,363 | $852,743 | $606,216 | $246,527 |
| 2020 | $10,468 | $844,000 | $600,000 | $244,000 |
| 2019 | $7,227 | $586,500 | $357,000 | $229,500 |
| 2018 | $4,523 | $360,304 | $324,277 | $36,027 |
| 2016 | $568 | $31,629 | $21,924 | $9,705 |
| 2015 | $562 | $31,155 | $21,595 | $9,560 |
| 2014 | $587 | $30,545 | $21,172 | $9,373 |
Property History
| Date | Event | Price | List to Sale | Price per Sq Ft | Prior Sale |
|---|---|---|---|---|---|
| 04/13/2026 04/13/26 | Price Changed | $3,999,000 | -12.7% | $436 / Sq Ft | |
| 02/24/2026 02/24/26 | For Sale | $4,580,000 | +442.7% | $500 / Sq Ft | |
| 08/19/2019 08/19/19 | Sold | $844,000 | -6.1% | $547 / Sq Ft | View Prior Sale |
| 06/26/2019 06/26/19 | Pending | -- | -- | -- | |
| 06/15/2019 06/15/19 | For Sale | $899,000 | -- | $582 / Sq Ft |
Purchase History
| Date | Type | Sale Price | Title Company |
|---|---|---|---|
| Quit Claim Deed | -- | None Available | |
| Grant Deed | $844,000 | Lawyers Title | |
| Quit Claim Deed | -- | None Available | |
| Grant Deed | $575,000 | Lawyers Title Company | |
| Interfamily Deed Transfer | -- | Lawyers Title Company | |
| Interfamily Deed Transfer | -- | None Available |
Mortgage History
| Date | Status | Loan Amount | Loan Type |
|---|---|---|---|
| Previous Owner | $539,000 | Adjustable Rate Mortgage/ARM | |
| Previous Owner | $503,662 | FHA |
Source: The MLS
MLS Number: 26656399
APN: 5040-024-015
- 1438 W 30th St
- 3011 Van Buren Place
- 2955 Van Buren Place
- 3110 Raymond Ave
- 1281 W 35th St
- 1519 W 30th St
- 1519 W 29th St
- 1459 W 29th St
- 1492 W 28th St
- 3568 S Budlong Ave
- 1327 W 35th St
- 1286 W 35th Place
- 2756 Raymond Ave
- 1258 W 36th St
- 2717 S Budlong Ave
- 1349 W 35th Place
- 2921 Kenwood Ave
- 3620 S Budlong Ave
- 2917 Kenwood Ave
- 1238 W 30th St
- 1317 W Jefferson Blvd
- 1296 W Jefferson Blvd
- 1320 W Jefferson Blvd
- 2928 Walton Ave Unit 2930
- 3127 Raymond Ave Unit Studio #2
- 2922 S Budlong Ave Unit 7
- 2910 S Budlong Ave Unit 2910 S Budlong Ave
- 3430 Walton Ave
- 1259 W 35th St
- 1259 W 35th St
- 1408 W Jefferson Blvd
- 1519 W 30th St
- 1192 W 35th St
- 3109 Raymond Ave
- 3109 Raymond Ave
- 2905 Van Buren Place
- 2949 Raymond Ave Unit Sonia's Place II
- 3568 S Budlong Ave Unit 6
- 1316 W 35th St
- 1316 W 35th St
Ask me questions while you tour the home.