Log In/Sign Up
Your email has been sent.
121 Lorton Ave 9 Unit Apartment Building $6,926,535 CAD ($769,615 CAD/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 (CAD) | Annual Per SF (CAD) |
|---|---|---|
| Gross Rental Income |
$368,995
|
$50.33
|
| Other Income |
$5,877
|
$0.80
|
| Vacancy Loss |
$11,070
|
$1.51
|
| Effective Gross Income |
$363,803
|
$49.62
|
| Taxes |
$78,238
|
$10.67
|
| Operating Expenses |
$78,011
|
$10.64
|
| Total Expenses |
$156,249
|
$21.31
|
| Net Operating Income |
$207,554
|
$28.31
|
Financial Summary (Actual - 2024)
| Gross Rental Income (CAD) | |
|---|---|
| Annual | $368,995 |
| Annual Per SF | $50.33 |
| Other Income (CAD) | |
|---|---|
| Annual | $5,877 |
| Annual Per SF | $0.80 |
| Vacancy Loss (CAD) | |
|---|---|
| Annual | $11,070 |
| Annual Per SF | $1.51 |
| Effective Gross Income (CAD) | |
|---|---|
| Annual | $363,803 |
| Annual Per SF | $49.62 |
| Taxes (CAD) | |
|---|---|
| Annual | $78,238 |
| Annual Per SF | $10.67 |
| Operating Expenses (CAD) | |
|---|---|
| Annual | $78,011 |
| Annual Per SF | $10.64 |
| Total Expenses (CAD) | |
|---|---|
| Annual | $156,249 |
| Annual Per SF | $21.31 |
| Net Operating Income (CAD) | |
|---|---|
| Annual | $207,554 |
| Annual Per SF | $28.31 |
Property Facts
| Price | $6,926,535 CAD | Apartment Style | Low-Rise |
| Price Per Unit | $769,615 CAD | 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 | $6,926,535 CAD |
| Price Per Unit | $769,615 CAD |
| 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
Exceptionally walkable
90/100
Very drivable
80/100
Good public transit
60/100
Moderately bikeable
60/100
Property Taxes
| Parcel Number | 029-224-110 | Total Assessment | $564,546 CAD (2025) |
| Land Assessment | $149,768 CAD (2025) | Annual Taxes | $78,238 CAD ($10.67 CAD/SF) |
| Improvements Assessment | $414,778 CAD (2025) | Tax Year | 2024 |
Property Taxes
Parcel Number
029-224-110
Land Assessment
$149,768 CAD (2025)
Improvements Assessment
$414,778 CAD (2025)
Total Assessment
$564,546 CAD (2025)
Annual Taxes
$78,238 CAD ($10.67 CAD/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.
