Add Listing
    For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    AI Search
    The Largest CRE Database in the US with Over 1 Million Listings

    13 Warwick St Somerville, MA 02144

    View on Map
    Loading data...
    Loading data...
    Loading data...
    For Sale
    Pending
    Contact for pricing

    New 28-unit rental property in Somerville's Spring Hill neighborhood.

    Lot size:
    0.24 Acres

    Property Features for 13 Warwick St

    General Information

    Property type
    Investment
    Standard status
    Pending
    Lot size
    0.24 Acres

    Building Details

    Year built
    2026

    We can help!

    Listing Contact
    Ryan Taylor
    Source: Elliman

    Listing Agent: Ryan Taylor

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

    Learn more

    Overview

    New Somerville Multifamily Investment Opportunity

    This is a newly built 28-unit rental property located in the Spring Hill neighborhood of Somerville, Massachusetts, approximately 15 minutes from downtown Boston and close to Davis Square. Developed by SMT Development and Prominent Builders, the building features condo-quality finishes. The unit mix includes 10 studios, 2 one-bedroom units, 13 two-bedroom units, and 2 three-bedroom units, with 23 market-rate units and 5 affordable units. The property includes 11 garage parking spaces. The projected rent roll is $91,500 per month, with an annual income potential of $1.1M. Situated a 5-minute walk to the Green Line T stop, the property is expected to be delivered 100% complete with a certificate of occupancy in February 2026. The intended use of the property is as a rental property.
    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 Grocery & Convenience Store Gym & Fitness Center

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

    Location Insight

    • Map
    • Local Demand
    City
    Somerville
    County
    Middlesex
    State
    Massachusetts
    Longitude
    -71.1103894
    Latitude
    42.3941472

    Nearby Similar for Sale

    • New
      $1,125,000
      2,205 SF

      Somerville Multi-Family Residence

      Multi-family residence in Somerville, MA, built in 1900.
      7 Woodbine St, Somerville, MA 02143
      View Details
    • $1,599,999
      4,767 SF

      Spacious Multi-Family in Somerville, MA

      Large, vacant multi-family property near Union Square.
      34 Putnam St, Somerville, MA 02143
      View Details
    • Contact for pricing

      Davis Square Retail Opportunity

      Retail space available in Davis Square, Somerville.
      77 Holland St, Somerville, MA 02144
      View Details
    • Contact for pricing

      Somerville Retail Space Opportunity

      Commercial space in mixed-use building with public and private outdoor spaces.
      1060 Broadway St, Somerville, MA 02144
      View Details
    • Contact for pricing

      Somerville Vacant Two-Family Home

      Vacant two-family home with large lot in prime location.
      36 Everett Ave, Somerville, MA 02129
      View Details
    • Contact for pricing
      1,670 SF

      Somerville Retail Space Opportunity

      Commercial space in mixed-use building with outdoor access.
      1060 Broadway, Somerville, MA 02144
      View Details
    • Contact for pricing

      Union Square Office Space Available

      Class B office building with private offices and roof deck.
      66 Union Sq, Somerville, MA 02143
      View Details
    • Contact for pricing

      Office/Flex Space Available

      17,101 - 32,776 SF of office/flex space for lease.
      22 Mcgrath Hwy, Somerville, MA 02143
      View Details
    • Contact for pricing

      Innovative Office Space in Somerville

      Office space available in mixed-use development near Kendall Square.
      561 Windsor St, Somerville, MA 02143
      View Details
    • Contact for pricing

      Inman Square Retail Opportunity

      Prime Somerville/Cambridge retail building with two units and parking.
      70 Beacon St, Somerville, MA 02143
      View Details
    • Contact for pricing

      Somerville Flex Industrial Building

      Flex industrial building near Union and Harvard Square.
      40 Lake St, Somerville, MA 02143
      View Details
    • Contact for pricing
      1,715 SF

      New Retail Condo in Union Square

      New 1,715 SF retail condo in a mixed-use development.
      65-71 Bow St, Somerville, MA 02143
      View Details

    FAQs

    What type of property is this?
    Apartment building - New 28-unit rental property in Somerville's Spring Hill neighborhood.
    Where is this apartment building located?
    The property is located at 13 Warwick St Somerville, MA.
    What are key features of this property?
    This property features: - Prime Spring Hill location in Somerville, 15 minutes from downtown Boston and close to Davis Square.; - Projected rent roll of $91,500 per month and **$1.1M annual income potential.**; - **Newly built (2026) 28-unit rental property with condo-quality finishes.**
    (774) 270-4020
    Request Owner's contact information
    13 Warwick St Somerville, MA 02144
    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.
    13 Warwick St
    Somerville, MA 02144
    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
    13 Warwick St Somerville, MA 02144
    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

    We can help!
    Listing Contact
    Ryan Taylor
    (774) 270-4020
    Learn more
    Google sign-in failed. Please try again or use another login method.
    Sign Up Successful!
    You now have access to more from Realmo!