Affinity House Acquires UCLA Sorority House For Student Housing Conversion
624 Hilgard Avenue
$5,675,000
$5,675,000/SF
Building Size
1 SF
Asset Type
Student Housing
Closing
Nov 8, 2023
AI
Affinity House has acquired 624 Hilgard Avenue, a former Alpha Gamma Delta UCLA Sorority house, with plans to convert it into UCLA's most desirable off-campus Student Housing complex. The property, located on Greek Row directly across the street from UCLA, features 21 bedrooms, a full commercial kitchen, and expansive indoor and outdoor common areas for entertainment, studying, and dining.
Summary of transaction details
- Property Type: UCLA Sorority House Conversion to Student Housing
- Transaction Amount: $6,600,000
- Loan Amount: $5,675,000
- Loan Type: Acquisition
- Loan Terms: $5,675,000 on $6,600,000 Purchase (70% LTC Including Capex Budget)
- Market: Westwood, Los Angeles, CA
- Landlord: Ari Chazanas & Robert O'Neill - Affinity House
- Brokers: David Oheb, Max Jacobson & Dorian Aftalion - Meridian Capital Group
Max Jacobson, David Oheb, Robert O'Neill, Ari Chazanas, and Dorian Aftalion played key roles in this transaction. For more information on how Meridian can add value to your portfolio on your next financing, please contact David Oheb at 212-612-0193 or [email protected].
Players
Los Angeles Student Housing Market Snapshot
Boundary boundary · Student Housing · Loan transactions
Loading comparables…
Purchase Price
Annual NOI
Loan Amount
Interest Rate (%)
Loan Term (yrs)
Down Payment (%)
Cap Rate
2.80%
Cash-on-Cash
-0.80%
Monthly Payment
$14,164
Annual Debt Svc
$169,964
Annual Cash Flow
$-11,334
DSCR
0.93