Add Listing
    For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    Lowell Multifamily Investment Opportunity Title is generated by Realmo AI

    116-118 Walker Street, Lowell, MA 01854

    View on Map
    Claim this Listing
    For Sale
    $900,000

    Five-unit multifamily property in Lowell with a 7.23% cap rate.

    Type:Multi-family
    Property size:
    3,832 SF
    Lot size:
    0.09 Acres
    Price / SF:
    $234/SF
    Added:
    Mar 30, 2026
    Days on Market:
    70
    Last Refresh:
    Apr 21 at 6:29 am

    Property Features for 116-118 Walker Street

    General Information

    Standard status
    Active
    Size
    3,832 SF
    Lot size
    0.09 Acres
    Property subtype
    Multi-family

    Building Details

    Year Built
    1900

    We can help!

    Listing Contact
    Spencer Norton

    Listing agent Spencer Norton

    Listing office Horvath & Tremblay

    Listing date Mar 30, 2026

    Source Stevebremis

    Displayed information is deemed reliable but is not guaranteed and should be independently verified.

    All listing content including descriptions, pricing, images are the copyrighted material of Horvath & Tremblay

    HighLights

    • Boasting a 7.23% Cap Rate
    • Five Units: Features a mix of 3‑Bedroom, 2+Bedroom, and 1‑Bedroom Apartments
    • Six Off‑Street Parking Spaces (Tandem)
    • Convenient Location: Easy Access to Downtown Lowell and UMASS Lowell
    • Tenant‑Paid Heat and Individually Metered Electricity
    • 3,832 Square Feet of Gross Living Area

    Overview

    The property at 116-118 Walker St in Lowell features five units, including one 3-bedroom/1-bathroom unit, one 2+bedroom/2-bathroom unit, and three 1-bedroom/1-bathroom units. The building has 3,832 square feet of gross living area within a 5,627 square foot gross area. Situated on a 0.09-acre parcel, the property includes three sets of tandem parking spaces, accommodating up to six cars. Tenants are responsible for heat and individually metered electricity, while the landlord covers city water and sewer. The property is strategically located, providing convenient access to downtown amenities and UMASS Lowell. The building has a current cap rate of 7.23%.

    Local Financial Insights For Apartment 5plus

    Simulate Cap Rate and NOI

    NOI Build-Up
    Vacancy
    income lost from leasable area expected to sit empty during the year — subtracted from gross rent.
    EGI (Effective Gross Income)
    gross rent minus vacancy losses — the realistic income before paying operating costs.
    OpEx (Operating Expenses)
    recurring costs to operate the property (property tax, insurance, utilities, maintenance, management) — excludes financing and capital improvements.
    NOI (Net Operating Income)
    income a property generates after operating costs but before financing and taxes.

    Component $ $/SF
    Gross rent $133.4k $34.80
    − Vacancy −$9.1k −$2.37
    EGI $124.3k $32.43
    − OpEx −$55.9k −$14.60
    NOI $68.4k $17.84
    3,832 SF · lease $34.80/SF/yr · vacancy 6.80% · expense 45.00%

    Alternative Uses

    Best Use
    Apartment 5plus
    $976.5K
    $854.5K – $1.14M (±1% cap)
    NOI $68,357 @ 7.0% cap · market cap 7.60%
    Second Best
    —
    —
    no second resolved use
    Theoretical Best
    Office A
    $1.35M
    $1.18M – $1.57M (±1% cap)
    NOI $94,411 @ 7.0% cap · market cap 10.49%
    Zoning and permitted uses should be independently verified with local authorities.
    Location Intelligence

    Current Use by Public Records

    Apartment buildings

    Suggested Use

    Law Firm Restaurant Real Estate Agency Spa & Massage Center Dental Office Hair Salon Nail Salon Food Market Gym & Fitness Center Grocery & Convenience Store

    Zoning and permitted uses should be independently verified with local authorities.

    Location Insight

    • Map
    • Local Demand
    City
    Lowell
    County
    Middlesex
    State
    Massachusetts
    Longitude
    -71.331392
    Latitude
    42.6431964

    Nearby Similar for Sale

    • $950,000
      7,392 SF

      Deleaded Quadplex with Separate Utilities

      Four spacious 5-room units with porches, updated systems, and separate utilities—two units planned to be vacant at closing.
      191 W Sixth St, Lowell, MA 01850
      View Details
    • $749,900
      3,003 SF

      Multi-Family Residence Built 1930

      Well-maintained 1930 multi-family with separately metered gas and electric utilities paid by tenants.
      89 Mammoth Rd, Lowell, MA 01854
      View Details
    • $649,900
      2,406 SF

      Lowell Multi-Family Investment Opportunity

      Multi-family property with two 3-bedroom units near UMass Lowell.
      492 Fletcher St, Lowell, MA 01854
      View Details
    • $650,000
      3,064 SF

      Two-Unit Residential Income Property

      Flexible two-family setup with separate living spaces, plus leased solar panels to help manage energy costs for occupants.
      27 Shaw St, Lowell, MA 01851
      View Details
    • $549,900
      1,632 SF

      Well-Maintained Two-Family Lowell Property

      Two-family property in Lowell with strong income potential.
      18 Pleasant St, Lowell, MA 01852
      View Details
    • $799,900
      3,200 SF

      Well-Maintained Multi-Family Investment Opportunity

      Three-unit property in South Lowell with convenient access and modern amenities.
      339 Lincoln St, Lowell, MA 01852
      View Details
    • $695,000
      3,774 SF

      Mixed-Use Retail and Residence

      Two ground-floor retail storefronts plus an on-site residential unit, with an unfinished second floor for expansion.
      525 Chelmsford St, Lowell, MA 01851
      View Details
    • $749,900
      3,003 SF

      Spacious Lowell Triplex with Garage

      Three-family residence in Lowell, ready for occupancy.
      89 Mammoth Rd, Lowell, MA 01854
      View Details
    • $1,300,000
      7,178 SF

      Mixed-Use Building Near UMASS Lowell

      Five-unit mixed-use building with retail space and residential units.
      169-171 Salem St, Lowell, MA 01854
      View Details
    • $625,000
      1,872 SF

      Well-Maintained Two-Family Home

      Two-family home in Lowell, MA, ideal for rental income.
      9 Baltimore Ave, Lowell, MA 01851
      View Details
    • $1,800,000
      4,344 SF

      Restaurant/Club Building on Pawtucket Street

      Commercial land with restaurant/club building in Lowell, MA.
      500 Pawtucket St, Lowell, MA 01854
      View Details
    • $400,000

      Commercial Building and Auto Repair

      Commercial building with auto repair business for sale.
      72 First St, Lowell, MA 01850
      View Details

    FAQs

    What type of property is this?
    Apartment building - Five-unit multifamily property in Lowell with a 7.23% cap rate.
    Where is this apartment building located?
    The property is located at 116-118 Walker Street Lowell, MA.
    What is the asking price?
    The asking price for this property is $900,000.
    What are key features of this property?
    This property features: Boasting a 7.23% Cap Rate; Five Units: Features a mix of 3‑Bedroom, 2+Bedroom, and 1‑Bedroom Apartments; Six Off‑Street Parking Spaces (Tandem)
    We can help!
    Listing Contact
    Spencer Norton
    Learn More
    Request Owner's contact information
    Message sent successfully
    Error
    If you are the owner or broker of this property and would like to edit or remove this listing please send a message to web site administrator.
    Message sent successfully
    Error
    Email to Your Friends
    Link copied to clipboard
    Separate multiple addresses with a comma
    Message sent successfully
    Error

    Realmo Value Estimations

    Realmo estimates a property’s market value using a proprietary methodology that incorporates public data and user-submitted information. This cumulative value is generated by integrating a variety of conventional and innovative methods. 

    Disclaimer

    These figures are not official appraisals and should not be used as a substitute for a valuation performed by a licensed appraiser.
    Actual market value may differ due to factors not captured in the data. Estimates are offered for informational purposes only, and users should conduct independent research before making financial or investment decisions.
    By using this feature, you acknowledge that Realmo is not responsible for actions taken based on these estimates.

    AI approach

    Realmo AI Method estimates property value using machine learning models trained on millions of comparable listings, transactions, and market signals. It analyzes property features, location intelligence data, and current market dynamics to predict the most probable market value in real time.

    Realmo CapRate Calculation

    Realmo calculates the Capitalization Rate (Cap Rate) to help estimate a property's potential return on investment. The Cap Rate is a fundamental metric in commercial real estate that measures the relationship between a property's net operating income and its market value.

    How We Calculate Cap Rate

    Cap Rate Formula:
    Cap Rate (%) = (Net Operating Income / Property Value) × 100

    Net Operating Income (NOI) Formula:
    NOI = Area × Lease Rate × (1 - Vacancy Rate) × (1 - Operating Expense Ratio)

    Components

    Net Operating Income (NOI) represents the annual income a property generates after operating expenses:

    • Area: Building square footage from property records
    • Lease Rate: Annual $/sqft based on market data for the property type and geographic location
    • Vacancy Rate: Percentage of unoccupied space based on market data for the property type and location
    • Operating Expense Ratio: Operating costs as a percentage of income, varies by property type

    Property Value is derived from:

    • Recent sale price (if available)
    • Statistical models using comparable sales
    • AI-powered valuation estimates

    Example Calculation

    For a 100,000 sqft Office Building:

    • Lease Rate: $25.00/sqft/year (market data for Office in this area)
    • Vacancy Rate: 8% (market data for Office in this area)
    • Operating Expense Ratio: 35% (typical for Office properties)
    • Property Value: $15,000,000

    Step 1: Calculate NOI

    NOI = 100,000 × $25.00 × (1 - 0.08) × (1 - 0.35)
    NOI = 100,000 × $25.00 × 0.92 × 0.65
    NOI = $1,495,000/year

    Step 2: Calculate Cap Rate

    Cap Rate = ($1,495,000 / $15,000,000) × 100
    Cap Rate = 9.97%

    Property Type Considerations

    Net Operating Income calculations vary by property type due to different operating expense ratios:

    • Office: Higher expenses (30-40%) for HVAC, utilities, maintenance
    • Retail: Moderate expenses (25-35%) for common area maintenance
    • Industrial/Warehouse: Lower expenses (15-25%) for minimal tenant services
    • Multifamily: Moderate expenses (35-45%) including property management
    • Self-Storage: Lower expenses (25-35%) due to minimal maintenance

    Market lease rates and vacancy rates are specific to each property type and geographic location, reflecting local market conditions.

    Disclaimer

    These calculations are estimates for informational purposes only and should not be used as a substitute for professional financial analysis or appraisal.

    • Cap Rate calculations depend on market data that may change over time
    • Actual operating expenses, lease rates, and vacancy rates may differ from market averages
    • Individual property conditions, lease terms, and tenant quality significantly impact actual NOI
    • Property value estimates are approximations and not official appraisals
    • Cap rates vary widely by market, property condition, and investment risk profile

    Professional Guidance Recommended: Before making any investment or financial decisions, consult with licensed appraisers, commercial real estate brokers, and financial advisors who can evaluate your specific property and circumstances.
    By using this feature, you acknowledge that Realmo is not responsible for investment decisions or actions taken based on these estimates.

    Cap approach

    Capitalization Method calculates value based on estimated net operating income (NOI) and applying a market-based capitalization rate (cap rate), we estimate what a typical investor might be willing to pay for it.

    Comparable approach

    Comparable estimate is based on recent sales of similar nearby properties, adjusted for factors like size, condition, and location.

    Relative

    Relative property class coefficient uses factors that account for typical price differences between various asset types (e.g., retail vs. industrial) to provide a more accurate market-aligned estimate.

    Geo

    Comparable Sales Method, enhanced by Geo coefficients — location-based adjustment factors that reflect differences in price levels across neighborhoods, cities, or regions ensuring a more accurate, market-sensitive valuation.

    Stat Estimate

    This method estimates value based on actual market adjusted recent (~5 years) sales of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all similar sales ($/sqft) are above this value
    • Range-to: 75% of all similar sales ($/sqft) are below this value
    AI Estimate

    This method estimates value based on AI market estimation of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all estimations ($/sqft) are above this value
    • Range-to: 75% of all estimations ($/sqft) are below this value
    Alternative use

    Estimate considers the property’s potential value if used for a different purpose-based on zoning, demand, and market feasibility.

    More about this property
    Thanks! Your message was sent.
    Error! Your message wasn't sent.
    Please enter your name
    Please enter email
    Please enter the email in the correct format
    Please enter phone
    Please enter the number in the correct format
    Please enter message
    Thank You

    You are Unsubscribed From Notifications

    Thank You for Inquiry
    116-118 Walker Street, Lowell, MA 01854
    letter with green check mark
    Check your email
    We sent you the
    agent's contact details. yellow underline
    Can't find it?
    Please check your junk/spam folder.
    Google sign-in failed. Please try again or use another login method.
    Sign Up Successful!
    You now have access to more from Realmo!