See other homes in:
Primary listing photo
Listing photo 2
Listing photo 3
Listing photo 4
Listing photo 5

1420 W 22nd St, Los Angeles, CA, 90007

10beds
7baths
2,443sqft
$1,350,000
$553price/sqft
$9,075/moest. monthly cost
$363,000/yrincome needed

About This Home

Welcome to 1420-1422 W. 22nd Street, a turnkey student housing investment located within the USC DPS Patrol Zone, just minutes from the University of Southern California (USC). The property consists of a substantially renovated front residence and a newly constructed rear ADU, offering a total of 10 bedrooms, 7 bathrooms, 6 on-site parking spaces, and a strong 7.61% cap rate. The front residence at 1420 W. 22nd Street has undergone extensive permitted improvements, including updated plumbing, electrical systems, and fully permitted bathroom renovations, and is configured as a 5-bedroom, 4-bathroom residence. Complementing the property is the newly constructed rear residence at 1422 W. 22nd Street, completed in 2024 and thoughtfully designed as a 5-bedroom, 3-bathroom ADU featuring modern construction, high-quality finishes, and minimal future capital expenditure. The entire exterior was also upgraded in 2024 with new hardscape and paving, creating an attractive, low-maintenance environment that enhances both curb appeal and tenant appeal. The property's efficient layout, modern improvements, and proximity to USC make it well suited for rent-by-the-room student housing, offering immediate cash flow in one of Los Angeles' strongest rental markets. Conveniently located near USC, USC Village, Exposition Park, and the Metro E Line, the property benefits from exceptional student housing demand driven by its walkable location and close proximity to campus. Buyer to verify all permits, square footage, and property information to their own satisfaction.

Getting Around

88
WalkingVery Walkable
66
TransitGood Transit
79
BikeVery Bikeable

Schools

5/10
John Adams Middle SchoolGrades 6-81.4 mi

Construction

Condition

  • Year built: 1901

Type & Style

  • Home type: MultiFamily
  • Property subType: Multi Family

Interior

Bedrooms & Bathrooms

  • Bedrooms: 10
  • Bathrooms: 7

Heating & Cooling

  • Heating features: Other
  • Cooling features: Other

Interior Area

  • Total structure area: 2,443
  • Total interior livable area: 2,443 sqft

Property

Details

  • Parcel number: 5055001022
  • Zoning: LARD2
  • Special condition: Standard
  • Other equipment: Other

Features

  • Levels: One
  • Stories: 1

Lot

  • Lot size: 5,893 sqft
  • Lot size dimensions: 50 x 118

Parking

  • Total spaces: 6
  • Parking features: Other

Climate Risk is Financial Risk

Every home has a financial story beyond the listing price. Below, you’ll see the climate risks that could affect this property — and in Bills & Affordability, how those risks may influence repairs, insurance, utilities, and long-term value.

Biggest Threats for This Home

  • Earthquake
    EarthquakeRelatively High
  • Inland Flooding
    Inland FloodingRelatively High
  • Heat Wave
    Heat WaveModerate
  • Wildfire
    WildfireModerate

How This Home’s Risks Compare

Earthquake
Inland Flooding
Heat Wave
Wildfire

FEMA Declared Disasters in Los Angeles County and California

Earthquake
Fire
Flood
Mud Landslide
Severe Ice Storm
Severe Storm
Snowstorm
Straight Line Winds
Tornado
Tropical Storm
Winter Storm

Understanding the Costs

Financial advisors generally recommend spending no more than 30% of your gross household income on housing costs. In practice, many households stretch to 35% or beyond — especially in high-cost markets.

Estimated Costs Today

MonthlyAnnual
Mortgage $6,826$81,912
Home Insurance *$323$3,876
Property Taxes $1,403$16,836
Electricity $523$6,286
Total$9,075$108,900
*Does not include cost of any FAIR Plan premiums

Income You'd Need if You Spent...

35% on housing$311,142/yr
40% on housing$272,250/yr
45% on housing$242,000/yr

California FAIR Plan Programs

California FAIR Plan Association

Covered
WildfireWildfire
Visit Website →
Current Policies
Residential: 417,310Commercial: 13,990
Total Premiums$1.42B
Total Exposure$429.84B

How Costs Could Change Over Time

Climate risk is quickly impacting all of the major home ownership costs. Adjust the growth rates and percentage of income spent on housing below to see how your housing costs could change over the next 10 years — and what income you'd need to keep up.

Insurance Growth Rate5-year average: 10.3%
10.3%
0%30.0%
Electricity Growth Rate10-year average: 4.3%
4.3%
0%15.0%
Property Taxes Growth Rate2-year average: 1.2%
1.2%
0%15.0%
Income Spent on Housing
30%
30%45%

Comparing Against the Market

Price Per Sq Ft

$553This listing

vs Other Active Listings

Avg $/sqft

ZIP 90007$452
Los Angeles County$602

vs Homes Sold Last Month

Median $/sqft

ZIP 90007$506
Los Angeles County$610

Current Market Trends

Median Price Per Square Foot

The median price per square foot of homes sold in this area each month. Compare this to this listing's price per square foot to gauge whether the home is priced in line with recent sales.

Historicals for This Listing

Zestimate History ($/sqft)

Price History

DateEventPrice
2026-07-13Listed for sale$1,350,000
2019-12-30Sold$700,000
2019-12-10Listed for sale$700,000
2019-11-06Pending sale$700,000
2019-11-06Listed for sale$700,000
2019-08-16Listing removed$750,000
2019-07-16Price change$750,000
2019-06-10Price change$769,000
2019-05-28Price change$799,000
2019-05-20Price change$829,000
2019-04-05Price change$849,000
2019-03-21Price change$875,000
2019-03-12Listed for sale$900,000

For Sale by Agent

AgentAdam Shamooelian
BrokerageKeller Williams Beverly Hills

Similar Homes