Log In/Sign Up
Your email has been sent.
121 Lorton Ave 9 Unit Apartment Building $4,950,000 ($550,000/Unit) 3% Cap Rate Burlingame, CA 94010



Investment Highlights
- IRREPLACEABLE Downtown Burlingame LOCATION! Walk Score: 97. Steps to Burlingame Ave, Caltrain, Etc.
- Excellent Unit Mix: Six (6) 2 BR/2 BA, and Three (3) 1 BR/1 BA Units.
- ONCE-IN-A-GENERATION Opportunity to Purchase a Rare Downtown Burlingame Apartment w/ Spacious and Mostly 2 BR/2 BA Units.
- OVERSIZED, Spacious Units w/ Below-Market Rents. Potential to Renovate and Achieve $6/SF as Luxury Downtown Apartments.
- Potential to Convert 9 Tucked-Under Carports to 3 ADU's (1 BR or 2 BR Units @ +/- 648 SF Each). Add $9,900/Month in Rental Income.
- R-4-I Zoning Offers 80 Units/Acre. Equates to 13-Units. Tier 1 Height Limit: Up to 46 Ft (5 Stories) - No Public Benefits Necessary.
Executive Summary
ONCE-IN-A-GENERATION Purchase Opportunity. IRREPLACEABLE Downtown Burlingame Location. Rarely Available, OVERSIZED, SPACIOUS UNITS. STEPS TO DOWNTOWN Burlingame. First Time on Market in 50+ Years. Walk Score: 97. Howard Ave (1 Blk), Burlingame Ave (2 Blks), Caltrain Burlingame (2 Blks). VERY LARGE, SPACIOUS Units: 2 BR/2 BA (911 SF to 945 SF),1 BR/1 BA (540 SF to 600 SF). Generational Purchase Opportunity. Excellent Unit Mix: Six (6) 2 BR/2 BA, Three (3) 1 BR/1 BA Units. Dishwashers in All Units. Potential to Add In-Unit Washer & Dryers. Spacious Balconies (Outdoor Living) and Private Storage Rooms. Achieve Luxury Apartment Home/Condo-Quality Finishes @ $6/SF Rents w/ Renovations and Unit Turns. Top To Bottom Elevator Access (Elevator Can Be Restored). Potential to Convert 9 Tucked-Under Carports to 3 ADU's (1 BR or 2 BR Units @ +/- 648 SF Each). 3 Additional ADU's Equate to $118,000 ($9,900/Month) in Additional Rents. 100-Block of Lorton Ave Offers R-4-I Zoning: High Density Residential w/ Incentive Overlay (Less Than 1/2 Mile From Cal-Train). R-4-I (R-4 w/ Incentive Overlay) Zoning Offers Maximum Density of 80 Units/Acre, Equating to 13 Units. R-4-I Tier 1 Height Limit: Up to 46 Ft. (5 Stories) - No Public Benefits Necessary. Multi-Parcel Assemblage Opportunity for Meaningful, Large-Scale Development. Low Operating Expense Ratio (29%). Ask About Multiple Ways to Increase Cashflow and Higher CAP Rate.
Financial Summary (Actual - 2024) |
Annual | Annual Per SF |
|---|---|---|
| Gross Rental Income |
$263,700
|
$35.97
|
| Other Income |
$4,200
|
$0.57
|
| Vacancy Loss |
$7,911
|
$1.08
|
| Effective Gross Income |
$259,989
|
$35.46
|
| Taxes |
$55,912
|
$7.63
|
| Operating Expenses |
$55,750
|
$7.60
|
| Total Expenses |
$111,662
|
$15.23
|
| Net Operating Income |
$148,327
|
$20.23
|
Financial Summary (Actual - 2024)
| Gross Rental Income | |
|---|---|
| Annual | $263,700 |
| Annual Per SF | $35.97 |
| Other Income | |
|---|---|
| Annual | $4,200 |
| Annual Per SF | $0.57 |
| Vacancy Loss | |
|---|---|
| Annual | $7,911 |
| Annual Per SF | $1.08 |
| Effective Gross Income | |
|---|---|
| Annual | $259,989 |
| Annual Per SF | $35.46 |
| Taxes | |
|---|---|
| Annual | $55,912 |
| Annual Per SF | $7.63 |
| Operating Expenses | |
|---|---|
| Annual | $55,750 |
| Annual Per SF | $7.60 |
| Total Expenses | |
|---|---|
| Annual | $111,662 |
| Annual Per SF | $15.23 |
| Net Operating Income | |
|---|---|
| Annual | $148,327 |
| Annual Per SF | $20.23 |
Property Facts
| Price | $4,950,000 | Apartment Style | Low-Rise |
| Price Per Unit | $550,000 | Building Class | C |
| Sale Type | Investment | Lot Size | 0.17 AC |
| Cap Rate | 3% | Building Size | 7,332 SF |
| Gross Rent Multiplier | 18.48 | Average Occupancy | 97% |
| No. Units | 9 | No. Stories | 2 |
| Property Type | Multifamily | Year Built | 1980 |
| Property Subtype | Apartment | Parking Ratio | 1.09/1,000 SF |
| Zoning | C1, Burlingame | ||
| Price | $4,950,000 |
| Price Per Unit | $550,000 |
| Sale Type | Investment |
| Cap Rate | 3% |
| Gross Rent Multiplier | 18.48 |
| No. Units | 9 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Low-Rise |
| Building Class | C |
| Lot Size | 0.17 AC |
| Building Size | 7,332 SF |
| Average Occupancy | 97% |
| No. Stories | 2 |
| Year Built | 1980 |
| Parking Ratio | 1.09/1,000 SF |
| Zoning | C1, Burlingame |
Amenities
Unit Amenities
- Balcony
- Dishwasher
- Disposal
- Microwave
- Washer/Dryer Hookup
- Kitchen
- Refrigerator
- Stainless Steel Appliances
- Range
- Tub/Shower
- Walk-In Closets
- Double Pane Windows
- Office
- Vinyl Flooring
- Large Bedrooms
Site Amenities
- Laundry Facilities
- Bicycle Storage
1 1
Walk Score®
Walker's Paradise (97)
Bike Score®
Very Bikeable (84)
Property Taxes
| Parcel Number | 029-224-110 | Total Assessment | $404,469 (2025) |
| Land Assessment | $107,301 (2025) | Annual Taxes | $55,912 ($7.63/SF) |
| Improvements Assessment | $297,168 (2025) | Tax Year | 2024 |
Property Taxes
Parcel Number
029-224-110
Land Assessment
$107,301 (2025)
Improvements Assessment
$297,168 (2025)
Total Assessment
$404,469 (2025)
Annual Taxes
$55,912 ($7.63/SF)
Tax Year
2024
1 of 24
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
121 Lorton Ave
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.
Your message has been sent!
Activate your LoopNet account now to track properties, get real-time alerts, save time on future inquiries, and more.
