SoldBroker Activity · Entry № 84

Built in 2019. Financed for $15.3 Million. Foreclosed at $8.5 Million.

The Regents of the University of California acquired this 48-bedroom Co-Living after its value fell $6.75 million below the construction loan.

PublishedJuly 14, 2026
StatusSold, Just Closed · 6-min read
DatelineThe Tape · West Los Angeles, Los Angeles
1775 Beloit Ave hero photo
FIG. 01, 1775 Beloit Ave, West Los Angeles, CA 90025. Image via Google Street View.
Four takeawaysFour things an operator takes away from 1775 Beloit Ave.
  1. The trade.The 2019-built West Los Angeles property sold for $8.5 million, or approximately: $474 per square foot $531,250 per door and $177,083 per rentable bedroom The building contains 16 apartments configured as 48 private bedrooms and bathrooms, although CoStar incorrectly identifies the bedrooms as individual units. 
  2. The Revenue.The OM presented two operating strategies for revenue although it didn't align with my data on what these rent for.  My #'s show this probably traded somewhere between a 10-12 GRM on what the real market rents will turn out to be for those bedrooms.  I would need to tour the building and do my own analysis.
  3. The Loss. The developer purchased the site for $3.5 million in 2017 and obtained a $15.254 million construction loan in 2020. The property was ultimately foreclosed at $8.5 million—approximately: $6.75 million below the construction loan 44% below the original loan amount 30% below the $12.2 million asking price The actual lender loss may have been even larger after unpaid interest, legal fees and foreclosure expenses.
  4. What Went Wrong and Who Bought It.This was a complicated co-living model with 16 legal apartments divided into 48 individually rented bedrooms. That creates more turnover, furniture costs, management intensity and collection risk than a traditional apartment building. The project also carried a large construction loan relative to the value.   Built 2019, the OM states that the property remains subject to LA RSO. That may have further limited its value. The property transferred through a trustee’s deed to Charford Inc. following the foreclosure. It was then acquired by The Regents of the University of California.  It is close to UCLA, so the building’s 48-bedroom configuration is a good fit for university or student housing.  I personally wouldn't be interested in this unless it was a 7% Cap rate.  
Deal Stats · 1775 Beloit Ave
Sale Price
$8,500,000
confirmed, closed 6/29/2026
Initial Ask
$12,200,000
$3.7M above final trade
Units
48
4 studios · 44 × 1BR
Price / Unit
$177,083
per door
Price / SF
$473.96/SF
17,934 gross SF
NOI (Stated)
$614,880
current, source unverified
IMPLIED CAP- I CAN'T CONFIRM THIS
7.23%
NOI ÷ sale price
Year Built
2019
7-story mid-rise, not RSO
Lot SF
9,078 SF
0.21 acres, LAR4
ULA TAX EST.
UC BUYER 
MIGHT NOT NEED A ULA FEE
Hold Period
~8.8 yrs
106 months, Charford Inc
Parking
25 stalls
attached garage, 0.52 ratio

What an Operator Sees

This one stopped me.

The developer bought the property for $3.5 million, built it in 2019 and later took out a $15.3 million construction loan. It just went through foreclosure at $8.5 million.

That is a $6.75 million gap between the loan and the foreclosure price. The real loss may be even larger after interest, legal fees and foreclosure costs. 

The location was excellent and it still didn't work. The building is one block from Sawtelle Boulevard and less than two miles from UCLA.

What appears to have gone wrong was the business plan and the amount of debt.  This is a 16-unit building, but it was operated as 48 furnished co-living bedrooms.  I have had co-living units and they are hard to manage.  It's very management intensive: more tenants, more turnover, more furniture, more management and more expenses. It is much harder to operate than an apartment building and it can become very annoying.  

The offering memorandum also says the building is subject to Los Angeles rent control even though it was built in 2019. That is a major detail every buyer should verify before assuming a newer building is non-RSO.

The Regents of the University of California may be the perfect buyer. They paid only $177,083 per bedroom for housing located 1.8 miles from UCLA. They do not need to make the co-living idea work. They already have thousands of students who need housing and can probably charge them $1500 for them.  

My takeaway is simple: A bad business idea to do co-living with this much capital and way too much debt and they paid too much for construction.    

UC is now buying the same real estate at a price where it may finally make sense for them.  

I think some of the best lessons often come from deals that did not work. Share this with an owner, developer or lender who needs to see what too much debt can do to their portfolio.

I track every major commercial real estate sale in Los Angeles so you don’t have to.  If you found it useful, share it.  If you know someone who is doing co-living, share it with them also for some insights.  If you have more information, email me at David@AtlasBrief.La or DM on Linkedin.

Brokers
Listing Broker
Kitty Wallace
Kitty Wallace
Colliers
Written from the field

David Safai, operator, developer, GC.

Atlas Home Builders, Inc. is a Los Angeles owner-operator and general contractor. If you are a broker with a listing you want an honest read on, send the OM and the T-12 to David@AtlasBrief.La.