Log In/Sign Up
Your email has been sent.
125 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 (82)
PROPERTY TAXES
| Parcel Number | 029-224-100 | Total Assessment | $1,522,821 (2025) |
| Land Assessment | $456,839 (2025) | Annual Taxes | $55,912 ($7.63/SF) |
| Improvements Assessment | $1,065,982 (2025) | Tax Year | 2024 |
PROPERTY TAXES
Parcel Number
029-224-100
Land Assessment
$456,839 (2025)
Improvements Assessment
$1,065,982 (2025)
Total Assessment
$1,522,821 (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
125 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.
