$3,200,000
-$50,000322 N Isabel, Glendale CA 91206
Multi-Family (10 Units)
Property type
43 days
On market
$380
Price per sqft
4 cars
Garage
1961
Year built
7,495 sqft
Lot size
Open Houses
Overview
Location! Location! Location! This 10 Unit Apartment complex located in downtown Glendale close to all shopping and local businesses. This is a rare investment opportunity with huge upside potential. All main electrical panels and sub panels have been replaced. All units have been inspected and are in good condition.
Listing provided by: Ryan Planegger DRE #01964712, Ryan Planegger
Listing updated: May 28, 2026 at 12:26am.
Last checked: Jun 2, 2026 at 09:00am
Source: CRMLS #BB26088011
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 2 | 2 | — | $2,150 | $2,150 | $2,400 | Unfurnished |
| 1 | 2 | 2 | — | $2,050 | $2,050 | $2,400 | Unfurnished |
| 1 | 1 | 1 | — | $1,900 | $1,825 | $1,900 | Unfurnished |
| 1 | 2 | 2 | — | $2,400 | $2,400 | $2,400 | Unfurnished |
| 1 | 2 | 1 | — | $2,200 | $2,200 | $2,250 | Unfurnished |
| 1 | 2 | 1 | — | $1,825 | $1,825 | $2,250 | Unfurnished |
| 1 | 1 | 1 | — | $1,800 | $1,800 | $1,900 | Unfurnished |
| 1 | 2 | 2 | — | $2,400 | $2,400 | $2,400 | Unfurnished |
| 1 | 0 | 1 | — | $1,700 | $1,700 | $1,750 | Unfurnished |
| 1 | 0 | 1 | — | $1,800 | $1,750 | $1,800 | Unfurnished |
# of Buildings: 1
# of Units Total: 10
Separate Electric Meters: 11
Separate Gas Meters: 11
Separate Water Meters: 1
Rent Control: Yes
Units Leased: 8
Total Actual Rent: $241,200
Tenant Pays: Electricity, Gas, Trash Collection
Financial Snapshot
Gross Rent Multiplier
13.2x
List Price / Annual Gross Rent
Cap Rate
4.34%
NOI / List Price
Gross Scheduled Income: $242,978
Operating Expense: $101,842
Net Operating Income: $141,136
Annual Operating Expenses
Electric: $3,075
Fuel: $3,054
Insurance: $5,178
Professional Management: $11,996
Trash: $5,139
Water / Sewer: $3,562
Interior
Laundry: Common Area
Entry Location: Front
Exterior
Property Attached: No
Stories Total: 3
Levels: Three Or More
Common Walls: No Common Walls
Lot Features: Six To Ten Units Acre, Rectangular Lot
Pool: None
Water Source: Public
Sewer: Public Sewer
Garage and Parking
Parking: Driveway
Garage Spaces: 4
Uncovered Spaces: 4
Carport Spaces: 8
Parking Total: 16
Lot Information
Land Lease: No
Common Interest: None
Parcel #: 5643015021
Additional Parcels: No
Tax Lot: 14
Tax Block: 35
Community
Senior Community: No
Community Features: Dog Park, Foothills, Hiking, Storm Drains, Street Lights, Sidewalks
Nearby Schools
Nearby schools around the 322 N Isabel, Glendale, CA 91206. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$2,560,000
Total Interest
$3,265,139
Total Payment
$5,825,139
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$19,664
per month
Property History for 322 N Isabel
Glendale Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 91206.
Similar Homes
Listings with similar prices to 322 N Isabel