$3,999,000
NEW CONSTRUCTION $581K PRICE DROP

Estimated payment $23,196/month

Total Views 11,477
30 Beds
25 Baths
9,164 Sq Ft
$436 Price per Sq Ft

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.

Listing Agent

Ben Lee

Lyon Stahl Investment Real Estate, Inc. License #02123715 Listed on: 02/24/2026

Lyon Stahl Investment Real Estate, Inc.

Co-Listing Agent

Chi Zhang

Lyon Stahl Investment Real Estate, Inc. License #02086778

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

Property Details

Home Type

Multi-Family

Year Built

Built in 2021 | New Construction

Lot Details

6,250 Sq Ft Lot

Listing Details

  • Property Type: Residential Income
  • Levels: Multi/Split, Three Or More
  • Street Number Display: Yes
  • Living Area: 9164
  • Lot Acreage: 0.1435
  • Property Condition: New Construction
  • Stories: 3
  • Year Built: 2021
  • State Abbrv: CA
  • Special Features: NewHome
  • Property Sub Type: MultiFamily

Interior Features

  • Bedrooms: 30
  • Laundry: In Unit
  • Laundry Equipment: Own
  • Total Bathrooms: 25.00
  • Equipment: Built-Ins, Dryer, Dishwasher, Microwave, Refrigerator, Range/Oven, Freezer, Garbage Disposal, Hood Fan, Washer
  • Price Per S Q F T: 436.38

Exterior Features

  • Other Structures: None

Garage/Parking

  • Other Spaces: 6
  • Parking Garage: Uncovered
  • Total Parking: 6

Utilities

  • Water Heater: Tankless
  • Cooling: Air Conditioning
  • Heating: Central
  • Security: Carbon Monoxide Detector(s), Card/Code Access, Exterior Security Lights, Fire and Smoke Detection System, Smoke Detector, Gated
  • Water Heaters: Yes

Lot Info

  • Assessed Improvement Percent: 53.09
  • Assessed Improvement Value: 1044673
  • Assessed Land Percent: 46.91
  • Assessed Land Value: 923033
  • Total Assessed Value: 1967706
  • Assessor Parcel Number: 5040-024-015
  • Lot Size Area: 6250

Rental Info

  • Owner Pays: Gardener
  • Tenant Pays: Gas, Electricity, Move Out Fee, Water, Trash Collection, Roof

Multi Family

  • Unit Type: 2106, 2107, 2108
  • Gross Rent Multiplier: 9.08
  • Number Of Units: 4
  • Type Of Units: Townhomes
  • Vacancy Allow Percent: 3.00

Map

Create a Home Valuation Report for This Property
The Home Valuation Report is an in-depth analysis detailing your home's value as well as a comparison with similar homes in the area

Home Values in the Area

Source: Public Records

Average Home Value in this Area





Source: Public Records

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
Source: Public Records

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
Source: The MLS

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
Source: Public Records

Mortgage History

Date Status Loan Amount Loan Type
Previous Owner $539,000 Adjustable Rate Mortgage/ARM
Previous Owner $503,662 FHA
Source: Public Records

Source: The MLS

MLS Number: 26656399

The MLS

APN: 5040-024-015

Your Personal Tour Guide

Ask me questions while you tour the home.