Connectez-vous/S’inscrire
Votre e-mail a été envoyé.
820-824 Huntington Ave Immeuble residentiel 6 lots 2 754 090 € (459 015 €/Lot) Taux de capitalisation 5,84 % Boston, MA 02115



Certaines informations ont été traduites automatiquement.
INFORMATIONS PRINCIPALES SUR L'INVESTISSEMENT
- Situated directly on the Route 9 corridor with exceptional visibility and foot traffic, just steps from Brigham Circle and the Longwood Medical Area.
- Zoned NS with by-right mixed-use; legal non-conforming structure with upside in district experiencing over 5M SF of new institutional/lab development
- Stabilized income from 6 tenants including two long-term retail leases and four leased apartments; new rental increases locked in through 2030+.
RÉSUMÉ ANALYTIQUE
KM Real Estate Group is pleased to present the exclusive opportunity to acquire 820-824 Huntington Avenue, a fully stabilized, six-unit mixed-use asset located on a prime corner in Boston's high-demand Mission Hill neighborhood. This 100% occupied property offers a rare combination of exceptional in-place cash flow and de-risked, contractual income growth, making it a premier investment in one of Boston's most resilient markets.
INVESTMENT HIGHLIGHTS
SUPERIOR IN-PLACE RETURNS: A fully stabilized asset generating $186,694 IN NOI at a compelling 5.84% CAP RATE. The property's Gross Annual Rent has increased by over 21% in recent years, demonstrating the strength of the location and proactive management.
FULLY STABILIZED RETAIL INCOME: Both ground-floor retail tenants are secured by new, long-term lease extensions through 2030 and 2031, providing a durable and predictable income stream.
GUARANTEED INCOME GROWTH & RISK MITIGATION: Both retail leases feature contractual annual rent increases, and one also includes a tax-stop provision, protecting ownership from a significant portion of future expense increases.
IRREPLACEABLE LMA LOCATION: The asset is located directly on the MBTA Green Line, steps from the Longwood Medical and Academic Area, home to world-class institutions like Harvard Medical School, Brigham & Women’s Hospital, and Dana-Farber Cancer Institute.
CLEAR VALUE-ADD POTENTIAL: A defined opportunity exists to create significant equity by repositioning the four residential units with high-end cosmetic upgrades to attract top-tier LMA professionals. Furthermore, the building features a full staircase and headhouse to a flat roof with skyline views, presenting a prime opportunity to add a premium roof deck amenity.
RECENT CAPITAL INVESTMENTS: The property has benefited from significant recent upgrades, including targeted renovations in Units 1, 2, 3, and 4, electrical retrofits, and exterior maintenance, minimizing near-term capital requirements for a new owner.
This is a strategic opportunity to acquire a high-performing asset with a clear, justified valuation in a market with exceptionally high barriers to entry.
A full Confidential Offering Memorandum, including detailed lease abstracts, financial analysis, and market comparables, is available for review upon execution of a confidentiality agreement. Please contact us to receive the full package and to schedule a tour.
INVESTMENT HIGHLIGHTS
SUPERIOR IN-PLACE RETURNS: A fully stabilized asset generating $186,694 IN NOI at a compelling 5.84% CAP RATE. The property's Gross Annual Rent has increased by over 21% in recent years, demonstrating the strength of the location and proactive management.
FULLY STABILIZED RETAIL INCOME: Both ground-floor retail tenants are secured by new, long-term lease extensions through 2030 and 2031, providing a durable and predictable income stream.
GUARANTEED INCOME GROWTH & RISK MITIGATION: Both retail leases feature contractual annual rent increases, and one also includes a tax-stop provision, protecting ownership from a significant portion of future expense increases.
IRREPLACEABLE LMA LOCATION: The asset is located directly on the MBTA Green Line, steps from the Longwood Medical and Academic Area, home to world-class institutions like Harvard Medical School, Brigham & Women’s Hospital, and Dana-Farber Cancer Institute.
CLEAR VALUE-ADD POTENTIAL: A defined opportunity exists to create significant equity by repositioning the four residential units with high-end cosmetic upgrades to attract top-tier LMA professionals. Furthermore, the building features a full staircase and headhouse to a flat roof with skyline views, presenting a prime opportunity to add a premium roof deck amenity.
RECENT CAPITAL INVESTMENTS: The property has benefited from significant recent upgrades, including targeted renovations in Units 1, 2, 3, and 4, electrical retrofits, and exterior maintenance, minimizing near-term capital requirements for a new owner.
This is a strategic opportunity to acquire a high-performing asset with a clear, justified valuation in a market with exceptionally high barriers to entry.
A full Confidential Offering Memorandum, including detailed lease abstracts, financial analysis, and market comparables, is available for review upon execution of a confidentiality agreement. Please contact us to receive the full package and to schedule a tour.
BILAN FINANCIER (RÉEL - 2025) Cliquez ici pour accéder à |
ANNUEL | ANNUEL PAR m² |
|---|---|---|
| Revenu de location brut |
$99,999
|
$9.99
|
| Autres revenus |
$99,999
|
$9.99
|
| Perte due à la vacance |
$99,999
|
$9.99
|
| Revenu brut effectif |
$99,999
|
$9.99
|
| Taxes |
$99,999
|
$9.99
|
| Frais d’exploitation |
$99,999
|
$9.99
|
| Total des frais |
$99,999
|
$9.99
|
| Résultat net d’exploitation |
$99,999
|
$9.99
|
BILAN FINANCIER (RÉEL - 2025) Cliquez ici pour accéder à
| Revenu de location brut | |
|---|---|
| Annuel | $99,999 |
| Annuel par m² | $9.99 |
| Autres revenus | |
|---|---|
| Annuel | $99,999 |
| Annuel par m² | $9.99 |
| Perte due à la vacance | |
|---|---|
| Annuel | $99,999 |
| Annuel par m² | $9.99 |
| Revenu brut effectif | |
|---|---|
| Annuel | $99,999 |
| Annuel par m² | $9.99 |
| Taxes | |
|---|---|
| Annuel | $99,999 |
| Annuel par m² | $9.99 |
| Frais d’exploitation | |
|---|---|
| Annuel | $99,999 |
| Annuel par m² | $9.99 |
| Total des frais | |
|---|---|
| Annuel | $99,999 |
| Annuel par m² | $9.99 |
| Résultat net d’exploitation | |
|---|---|
| Annuel | $99,999 |
| Annuel par m² | $9.99 |
INFORMATIONS SUR L’IMMEUBLE
| Prix | 2 754 090 € | Style d’appartement | De faible hauteur |
| Prix par lot | 459 015 € | Classe d’immeuble | C |
| Type de vente | Investissement | Surface du lot | 0,02 ha |
| Taux de capitalisation | 5,84 % | Surface de l’immeuble | 440 m² |
| Multiplicateur du loyer brut | 12.1 | Occupation moyenne | 100% |
| Nb de lots | 6 | Nb d’étages | 3 |
| Type de bien | Immeuble residentiel | Année de construction | 1920 |
| Sous-type de bien | Appartement | ||
| Zonage | NS, Boston - Preexisting nonconforming as to dimensional requirements. NS (Neighborhood Shopping) zoning subdistrict. | ||
| Prix | 2 754 090 € |
| Prix par lot | 459 015 € |
| Type de vente | Investissement |
| Taux de capitalisation | 5,84 % |
| Multiplicateur du loyer brut | 12.1 |
| Nb de lots | 6 |
| Type de bien | Immeuble residentiel |
| Sous-type de bien | Appartement |
| Style d’appartement | De faible hauteur |
| Classe d’immeuble | C |
| Surface du lot | 0,02 ha |
| Surface de l’immeuble | 440 m² |
| Occupation moyenne | 100% |
| Nb d’étages | 3 |
| Année de construction | 1920 |
| Zonage | NS, Boston - Preexisting nonconforming as to dimensional requirements. NS (Neighborhood Shopping) zoning subdistrict. |
CARACTÉRISTIQUES
CARACTÉRISTIQUES DU LOT
- Prêt pour le câble
- Lave-vaisselle
- Cuisine avec coin repas
- Planchers en bois
- Électroménager en acier inoxydable
- Sous-sol
- Terrasse
CARACTÉRISTIQUES DU SITE
- Laverie
- Commerces sur place
- Espace d’entreposage
LOT INFORMATIONS SUR LA COMBINAISON
| DESCRIPTION | NB DE LOTS | MOY. LOYER/MOIS | m² |
|---|---|---|---|
| Studios | 2 | 2 058 € | 56 |
| 2+1 | 2 | 3 103 € | 70 |
| 3+1 | 2 | 3 362 € | 84 |
1 1
Walk Score®
Très praticable à pied (89)
Transit Score®
Excellent réseau de transport en commun (85)
Bike Score®
Très praticable en vélo (71)
TAXES FONCIÈRES
| Numéro de parcelle | JAMA-000000-000010-000927 | Évaluation totale | 968 629 € |
| Évaluation du terrain | 276 874 € | Impôts annuels | -1 € (0,00 €/m²) |
| Évaluation des aménagements | 691 755 € | Année d’imposition | 2025 |
TAXES FONCIÈRES
Numéro de parcelle
JAMA-000000-000010-000927
Évaluation du terrain
276 874 €
Évaluation des aménagements
691 755 €
Évaluation totale
968 629 €
Impôts annuels
-1 € (0,00 €/m²)
Année d’imposition
2025
1 sur 18
VIDÉOS
VISITE EXTÉRIEURE 3D MATTERPORT
VISITE 3D
PHOTOS
STREET VIEW
RUE
CARTE
1 sur 1
Présenté par
820-824 Huntington Ave
Vous êtes déjà membre ? Connectez-vous
Hum, une erreur s’est produite lors de l’envoi de votre message. Veuillez réessayer.
Merci ! Votre message a été envoyé.
