
820-824 Huntington Ave
Cette fonctionnalité n’est pas disponible pour le moment.
Nous sommes désolés, mais la fonctionnalité à laquelle vous essayez d’accéder n’est pas disponible actuellement. Nous sommes au courant du problème et notre équipe travaille activement pour le résoudre.
Veuillez vérifier de nouveau dans quelques minutes. Veuillez nous excuser pour ce désagrément.
– L’équipe LoopNet
Votre e-mail a été envoyé.

820-824 Huntington Ave Immeuble residentiel 6 lots 2 821 508 € (470 251 €/Lot) Taux de capitalisation 5,67 % 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 a district experiencing over 5M SF of new institutional and lab develo
- 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 820–824 Huntington Avenue, a rare opportunity to acquire a fully stabilized, corner mixed-use asset in one of Boston’s most powerful economic corridors. This 6-unit property features two ground-floor retail tenants and four residential apartments, offering secure, in-place cash flow and strategic upside in a submarket defined by world-class medical, academic, and life science anchors.
Location & Demographic Highlights:
• A+ Transit-Oriented Location: Situated directly on Huntington Avenue (Route 9) at the corner of Shepherd Street, with an MBTA Green Line stop at the front door.
• Epicenter of Innovation: Located on the doorstep of the Longwood Medical and Academic Area (LMA), home to Harvard Medical School, Brigham & Women's Hospital, Boston Children's, and Dana-Farber Cancer Institute.
• Immense Daytime Population: The immediate area (02115) boasts a staggering daytime population density of over 115,000 people per square mile, providing constant foot traffic for retail tenants.
• Proven Renter Demand: The area is dominated by Boston's top employment sectors—Education, Health Care, and Professional/Scientific—and a highly educated population (66% with Bachelor's degrees or higher), ensuring a deep and perpetual tenant pool.
Investment Highlights & Secure Income Stream:
• 100% Occupancy: Diversified income stream from two retail and four residential units.
• De-Risked Commercial Income: Bolstered by two long-term retail leases with scheduled, contractual rent increases, providing a clear path for revenue growth.
• Anchor Tenant Stability: Huntington Market recently extended its lease through January 2031. This lease features a tax-stop clause, protecting ownership from increases in real estate taxes over the base year.
• New Long-Term Lease: Atlas Barbershop has executed a new 5+ year lease commencing in November 2025, ensuring income continuity.
• Residential Revenue: All residential units are fully leased through the 2025–2026 rental season.
Property Summary:
• Building Size: Approx. 4,740 SF (GBA)
• Unit Mix: 2 ground-floor retail units (approx. 600 SF each), 4 residential units (2 x 3-Bed/1-Bath, 2 x 2-Bed/1-Bath).
• Lot Size: 1,794 SF corner parcel with excellent visibility and frontage.
• Zoning: NS – Neighborhood Shopping District. Lodging house use is allowed by conditional permit, offering a potential alternative use strategy.
Financial Overview:
• Asking Price: $3,295,000
• In-Place Net Operating Income (NOI): $186,694
• In-Place Capitalization Rate: 5.67% (Full financials and lease abstracts available upon execution of NDA).
Clear Path to Value Creation:
This is a legacy-quality asset that blends security with upside. An investor can benefit from the durable, long-term cash flow from day one, while also planning for future growth through:
1. Mark-to-Market Opportunity: Capturing significant upside on the second retail unit upon its lease expiration by adjusting its rent to match the market-rate lease of the adjacent barbershop.
2. Strategic Renovations: Targeting cosmetic upgrades to the residential units to attract high-income LMA professionals and command premium rents.
3. Untapped Potential: Exploring the addition of a premium roof deck (full staircase and headhouse access already in place) to dramatically increase rental value and tenant appeal, subject to city approvals.
820-824 Huntington Avenue presents a compelling opportunity to acquire a proven cash-flowing asset with contractual growth and tangible upside in an irreplaceable Boston location. Contact KM Real Estate Group for a full Offering Memorandum and to schedule a tour.
Location & Demographic Highlights:
• A+ Transit-Oriented Location: Situated directly on Huntington Avenue (Route 9) at the corner of Shepherd Street, with an MBTA Green Line stop at the front door.
• Epicenter of Innovation: Located on the doorstep of the Longwood Medical and Academic Area (LMA), home to Harvard Medical School, Brigham & Women's Hospital, Boston Children's, and Dana-Farber Cancer Institute.
• Immense Daytime Population: The immediate area (02115) boasts a staggering daytime population density of over 115,000 people per square mile, providing constant foot traffic for retail tenants.
• Proven Renter Demand: The area is dominated by Boston's top employment sectors—Education, Health Care, and Professional/Scientific—and a highly educated population (66% with Bachelor's degrees or higher), ensuring a deep and perpetual tenant pool.
Investment Highlights & Secure Income Stream:
• 100% Occupancy: Diversified income stream from two retail and four residential units.
• De-Risked Commercial Income: Bolstered by two long-term retail leases with scheduled, contractual rent increases, providing a clear path for revenue growth.
• Anchor Tenant Stability: Huntington Market recently extended its lease through January 2031. This lease features a tax-stop clause, protecting ownership from increases in real estate taxes over the base year.
• New Long-Term Lease: Atlas Barbershop has executed a new 5+ year lease commencing in November 2025, ensuring income continuity.
• Residential Revenue: All residential units are fully leased through the 2025–2026 rental season.
Property Summary:
• Building Size: Approx. 4,740 SF (GBA)
• Unit Mix: 2 ground-floor retail units (approx. 600 SF each), 4 residential units (2 x 3-Bed/1-Bath, 2 x 2-Bed/1-Bath).
• Lot Size: 1,794 SF corner parcel with excellent visibility and frontage.
• Zoning: NS – Neighborhood Shopping District. Lodging house use is allowed by conditional permit, offering a potential alternative use strategy.
Financial Overview:
• Asking Price: $3,295,000
• In-Place Net Operating Income (NOI): $186,694
• In-Place Capitalization Rate: 5.67% (Full financials and lease abstracts available upon execution of NDA).
Clear Path to Value Creation:
This is a legacy-quality asset that blends security with upside. An investor can benefit from the durable, long-term cash flow from day one, while also planning for future growth through:
1. Mark-to-Market Opportunity: Capturing significant upside on the second retail unit upon its lease expiration by adjusting its rent to match the market-rate lease of the adjacent barbershop.
2. Strategic Renovations: Targeting cosmetic upgrades to the residential units to attract high-income LMA professionals and command premium rents.
3. Untapped Potential: Exploring the addition of a premium roof deck (full staircase and headhouse access already in place) to dramatically increase rental value and tenant appeal, subject to city approvals.
820-824 Huntington Avenue presents a compelling opportunity to acquire a proven cash-flowing asset with contractual growth and tangible upside in an irreplaceable Boston location. Contact KM Real Estate Group for a full Offering Memorandum 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 | 2 821 508 € | Style d’appartement | De faible hauteur |
Prix par lot | 470 251 € | Classe d’immeuble | C |
Type de vente | Investissement | Surface du lot | 0,02 ha |
Taux de capitalisation | 5,67 % | 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 | 2 821 508 € |
Prix par lot | 470 251 € |
Type de vente | Investissement |
Taux de capitalisation | 5,67 % |
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 | 2 045 € | 56 |
2+1 | 2 | 3 083 € | 70 |
3+1 | 2 | 3 340 € | 84 |
1 of 1
Walk Score®
Très praticable à pied (87)
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 | 962 224 € |
Évaluation du terrain | 275 044 € | Impôts annuels | -1 € (0,00 €/m²) |
Évaluation des aménagements | 687 181 € | Année d’imposition | 2025 |
TAXES FONCIÈRES
Numéro de parcelle
JAMA-000000-000010-000927
Évaluation du terrain
275 044 €
Évaluation des aménagements
687 181 €
Évaluation totale
962 224 €
Impôts annuels
-1 € (0,00 €/m²)
Année d’imposition
2025
1 de 18
VIDÉOS
VISITE 3D
PHOTOS
STREET VIEW
RUE
CARTE
1 of 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.