Se Connecter/S’inscrire
Votre courriel a été envoyé.
820-824 Huntington Ave 6 Unité Immeuble d’appartements 4 320 373 $ CAD (720 062 $ CAD/Unité) 6,03% Taux de capitalisation Boston, MA 02115



Certaines informations ont été traduites automatiquement.
FAITS SAILLANTS DE 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 DE L'ANNONCE
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 6.03% 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 6.03% 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 (CAD) | ANNUEL PAR pi² (CAD) |
|---|---|---|
| Revenu de location brut |
$99,999
|
$9.99
|
| Autres revenus |
$99,999
|
$9.99
|
| Perte due à l’inoccupation |
$99,999
|
$9.99
|
| Revenu brut effectif |
$99,999
|
$9.99
|
| Taxes |
$99,999
|
$9.99
|
| Dépenses d’exploitation |
$99,999
|
$9.99
|
| Total des dépenses |
$99,999
|
$9.99
|
| Revenu net d’exploitation |
$99,999
|
$9.99
|
BILAN FINANCIER (RÉEL - 2025) Cliquez ici pour accéder à
| Revenu de location brut (CAD) | |
|---|---|
| Annuel | $99,999 |
| Annuel par pi² | $9.99 |
| Autres revenus (CAD) | |
|---|---|
| Annuel | $99,999 |
| Annuel par pi² | $9.99 |
| Perte due à l’inoccupation (CAD) | |
|---|---|
| Annuel | $99,999 |
| Annuel par pi² | $9.99 |
| Revenu brut effectif (CAD) | |
|---|---|
| Annuel | $99,999 |
| Annuel par pi² | $9.99 |
| Taxes (CAD) | |
|---|---|
| Annuel | $99,999 |
| Annuel par pi² | $9.99 |
| Dépenses d’exploitation (CAD) | |
|---|---|
| Annuel | $99,999 |
| Annuel par pi² | $9.99 |
| Total des dépenses (CAD) | |
|---|---|
| Annuel | $99,999 |
| Annuel par pi² | $9.99 |
| Revenu net d’exploitation (CAD) | |
|---|---|
| Annuel | $99,999 |
| Annuel par pi² | $9.99 |
FAITS SUR LA PROPRIÉTÉ
| Prix | 4 320 373 $ CAD | Style d’appartement | De faible hauteur |
| Prix par unité | 720 062 $ CAD | Classe d’immeuble | C |
| Type de vente | Investissement | Taille du lot | 0,04 AC |
| Taux de capitalisation | 6,03% | Taille du bâtiment | 4 740 pi² |
| Multiplicateur du loyer brut | 12.1 | Occupation moyenne | 100% |
| Nombre d’unités | 6 | Nombre d’étages | 3 |
| Type de propriété | Immeuble residentiel | Année de construction | 1920 |
| Sous-type de propriété | Appartement | ||
| Zonage | NS, Boston - Non-conformité préexistante par rapport aux exigences dimensionnelles. Sous-district de zonage NS (Commerces de quartier). | ||
| Prix | 4 320 373 $ CAD |
| Prix par unité | 720 062 $ CAD |
| Type de vente | Investissement |
| Taux de capitalisation | 6,03% |
| Multiplicateur du loyer brut | 12.1 |
| Nombre d’unités | 6 |
| Type de propriété | Immeuble residentiel |
| Sous-type de propriété | Appartement |
| Style d’appartement | De faible hauteur |
| Classe d’immeuble | C |
| Taille du lot | 0,04 AC |
| Taille du bâtiment | 4 740 pi² |
| Occupation moyenne | 100% |
| Nombre d’étages | 3 |
| Année de construction | 1920 |
| Zonage | NS, Boston - Non-conformité préexistante par rapport aux exigences dimensionnelles. Sous-district de zonage NS (Commerces de quartier). |
COMMODITÉS
COMMODITÉS DES UNITÉS
- Prêt pour le câble
- Lave-vaisselle
- Cuisine avec coin repas
- Planchers de bois franc
- Électroménagers en acier inoxydable
- Sous-sol
- Terrasse
COMMODITÉS DU SITE
- Installations de lessive
- Commerce de détail sur place
- Espace d'entreposage
UNITÉ RENSEIGNEMENTS SUR LE MÉLANGE
| DESCRIPTION | NOMBRE D’UNITÉS | LOYER MOYEN/MOIS | pi² |
|---|---|---|---|
| Studios | 2 | 3 333 $ CAD | 600 |
| 2+1 | 2 | 5 025 $ CAD | 750 |
| 3+1 | 2 | 5 444 $ CAD | 900 |
1 1
Walk Score®
Très pratique à pied (89)
Transit Score®
Excellent transport en commun (84)
Bike Score®
Très cyclable (71)
Impôts fonciers
| Numéro de lot | JAMA-000000-000010-000927 | Évaluation totale | 1 576 147 $ CAD |
| Évaluation du terrain | 450 528 $ CAD | Impôts annuels | (1 $) CAD (0,00 $ CAD/pi²) |
| Évaluation des bâtiments | 1 125 619 $ CAD | Année d’imposition | 2025 |
Impôts fonciers
Numéro de lot
JAMA-000000-000010-000927
Évaluation du terrain
450 528 $ CAD
Évaluation des bâtiments
1 125 619 $ CAD
Évaluation totale
1 576 147 $ CAD
Impôts annuels
(1 $) CAD (0,00 $ CAD/pi²)
Année d’imposition
2025
1 de 18
VIDÉOS
VISITE EXTÉRIEURE 3D MATTERPORT
VISITE 3D MATTERPORT
PHOTOS
VUE DEPUIS LA RUE
RUE
CARTE
1 de 1
Présenté par
820-824 Huntington Ave
Vous êtes déjà membre? Connectez-vous
Hmm, il semble y avoir eu une erreur lors de l’envoi de votre message. Veuillez réessayer.
Merci! Votre message a été envoyé.
