$7,500,000
1101 East Avenue, Burbank CA 91504
Multi-Family (10 Units)
Property type
23 days
On market
$483
Price per sqft
23 cars
Garage
2009
Year built
17,905 sqft
Lot size
Home highlights
Open Houses
Overview
“Villa Bonita Condominiums” are a pride of ownership, turnkey, two story over parking, 10-unit condominium building. Constructed in 2009 with a flat, rolled composition shingled roof, some pitched concrete tile shingles, and a concrete pier foundation. The “Villa Bonita Condominiums” are 10 individually parceled condominiums that are currently rented to individual tenants....
Listing provided by: KEVIN LUTZ DRE #00925595 626-204-3475, Keller Williams Realty/Pasadena, KEVIN HURLEY DRE #01237798 626-204-3456, Keller Williams Realty/Pasadena
Listing updated: May 14, 2026 at 01:43pm.
Last checked: Jun 5, 2026 at 12:30pm
Source: CRMLS #WS26102173
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 7 | 2 | 3 | — | $3,653 | $25,569 | $27,650 | Unfurnished |
| 3 | 3 | 3 | — | $4,500 | $13,500 | $13,500 | Unfurnished |
# of Buildings: 1
# of Units Total: 10
Separate Electric Meters: 10
Separate Gas Meters: 10
Separate Water Meters: 1
Carpet: 10
Dishwasher: 10
Rent Control: Yes
Units Leased: 10
Total Actual Rent: $40,076
Financial Snapshot
Gross Rent Multiplier
15.6x
List Price / Annual Gross Rent
Cap Rate
4.07%
NOI / List Price
Gross Scheduled Income: $480,915
Vacancy Allowance: $14,427
Operating Expense: $161,569
Net Operating Income: $304,918
Annual Operating Expenses
Electric: $2,366
Gardener: $7,200
Insurance: $12,227
Maintenance: $24,046
New Taxes: $86,937
Professional Management: $0
Trash: $8,572
Water / Sewer: $7,441
Other Expense: $12,780
Interior
Flooring: Carpet, Laminate
Cooling: Central Air
Heating: Central
Appliances: Dishwasher, Tankless Water Heater
Fireplace: Gas
Laundry: Inside
Entry Location: Front
Exterior
Property Attached: Yes
Stories Total: 2
Levels: Two
Common Walls: Two Common Walls Or More
Pool: None
Spa: None
Water Source: Public
Sewer: Public Sewer
Garage and Parking
Garage Spaces: 23
Parking Total: 23
Lot Information
Land Lease: No
Common Interest: Condominium
Parcel #: 2459030019
Additional Parcels: Yes
Tax Lot: 1
Community
HOA: Yes
Senior Community: No
Community Features: Curbs
Nearby Schools
Nearby schools around the 1101 East Avenue, Burbank, CA 91504. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$6,000,000
Total Interest
$7,652,669
Total Payment
$13,652,669
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$45,887
per month
Property History for 1101 East Avenue
Burbank Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 91504.
Similar Homes
Listings with similar prices to 1101 East Avenue