Sign Up Successful!
You now have access to more from Realmo!
Property Lookup
    Property Lookup
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    AI Search
    Back to Search
    Property profile & analytics

    401 Upham St Melrose, MA 02176-3430

    • Gas stations
    • 1,006 SF
    • 0.18 lot acres
    OFF-MARKET
    Last Sale
    May 02, 2025
    Value Estimations
    $275,000
    Show details
    Cap Rate Potential
    Location Intelligence
    Property ID
    US38-0403316
    The Realmo ID is a unique identifier assigned to every property, incorporating country codes and precise geo-coordinates for 300x300-foot land blocks. It enables standardized data collection and seamless integration of disparate sources such as ownership, tax, title data and physical specifications. By aggregating current and historical records, the Realmo ID powers advanced analytics and delivers deep, verifiable insights for real estate professionals.

    Current Use by Public Records

    • Tom's East Side Gulf / Mechanic / Tire Shop
    • ELITE MECHANIC SERVICE / Auto Repair Shop

    Property Details for 401 Upham St

    Year built
    1924
    Construction
    STEEL FRAME
    Lot size
    0.18 lot acres
    Property size
    1,006 SF
    Zone code
    SRB
    Property type
    Gas stations
    APN
    MELR M:0G9 P:0000045
    APU
    MELRM0G9P0000045

    Description

    This exceptional investment opportunity presents a well-established gas and service station located at 401 Upham St, Melrose, MA 02176. Operating profitably since 1929, this turnkey business boasts three gas pumps, two fully equipped service bays currently leased to a long-term tenant, and ample storage/parking. The property features a main office with a private bath, plus a public restroom. The building, constructed in 1924, sits on a 7,802 sq ft lot and is zoned SRB. Triple-walled steel fuel tanks (installed 1987, 5000 gal regular, 4000 gal regular, 6000 gal super) are equipped with sensors for safety and monitoring. The sale includes the assumption of the existing Gulf contract, subject to their approval. High profit margins per gallon, excellent street visibility, and a loyal customer base contribute to this business's consistent success. A clean environmental assessment is expected in November 2024. This is a rare chance to acquire a thriving, long-standing business with significant growth potential in a desirable location.

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

      Method
      Estimation
      ML approach
      $275,000

    • Comparable approach

      Method
      Estimation
      AI Estimate
      $199,000
      Market price range: $141k - $253k

    Get a detailed, property-specific valuation — fast and free

    Location Insight

    • Map
    • Local Demand
    City
    Melrose
    County
    Middlesex
    State
    Massachusetts
    Longitude
    -71.046
    Latitude
    42.4592
    CBSA code
    14460
    CBSA name
    BOSTON-CAMBRIDGE-QUINCY, MA-NH METROPOLITAN STATISTICAL AREA

    Property Tax & Assessments

    Tax date
    Tax Amount
    Assessed Land Value
    Assessed Improvement Value
    Total Assessed Value
    Applied Tax Rate
    Land Market Value
    Improvement Market Value
    Total Market Value
    2024
    $10,153
    $407,600
    $165,700
    $573,300
    -
    $0.00
    $0.00
    $0.00

    Comparable in this City

    • Value Estimation
      $320,000
      1,731 SF

      860 Main St

      GAS STATION • 1,731 SF
      860 Main St, Melrose, MA 02176-2346
      View Details
    • Value Estimation
      $310,000
      1,786 SF

      376 Main St, Unit 386

      GAS STATION • 1,786 SF
      376 Main St, Melrose, MA 02176-4623
      View Details
    • Value Estimation
      $9,665,000
      1,232 SF

      891 Main St

      SERVICE STATION (FULL SERVICE) • 1,232 SF
      891 Main St, Melrose, MA 02176
      View Details
    • Value Estimation
      $330,000
      1,050 SF

      870 Main St

      SERVICE STATION (FULL SERVICE) • 1,050 SF
      870 Main St, Melrose, MA 02176-2346
      View Details
    • Value Estimation
      $250,000
      705 SF

      26 Wyoming Ave, Unit 2B

      PARKING GARAGE, PARKING STRUCTURE • 705 SF
      26 Wyoming Ave, Melrose, MA 02176-4659
      View Details
    • Value Estimation
      $285,000
      1,410 SF

      8 Eastman Pl

      AUTO REPAIR, GARAGE • 1,410 SF
      8 Eastman Pl, Melrose, MA 02176-3909
      View Details

    Similar Nearby for Sale

    • $949,900

      Melrose Mixed-Use Investment Opportunity

      2,288 SF 3-unit building in thriving Melrose Market.
      371-377 Franklin St, Melrose, MA 02176
      View Details
    • $1,325,000

      Melrose Multifamily Investment Opportunity

      Four units with income potential near transportation and recreation.
      35-41 Brazil St, Melrose, MA 02176
      View Details
    • $999,999

      Medical Office Condo Near Hospital

      Medical/professional office condo near MelroseWakefield Hospital and downtown Melrose.
      830 Main St, Melrose, MA 02176
      View Details
    • $349,900

      Melrose Land Parcel Opportunity

      3.5 acre land parcel in private Melrose location.
      1 Mill Rd, Melrose, MA 02176
      View Details
    • $7,700,000

      Melrose Multifamily Investment Opportunity

      Well-maintained 23-unit building in urban Melrose location.
      333 Main St, Melrose, MA 02176
      View Details
    • $1,100,000
      0.09 Acres

      Melrose Multi-Family Investment Opportunity

      Three-unit building, prime Melrose location, high potential.
      Franklin St, Melrose, MA 02176
      View Details

    Similar Nearby for Lease

    • $60 SF/Yr

      Melrose Retail Space For Lease

      New construction retail and restaurant spaces in mixed-use building.
      681-697 Main St, Melrose, MA 02176
      View Details
    • $3,000 /Mo

      Melrose Highlands Versatile Commercial Space

      1,900+ SF commercial space suitable for medical, office, or retail.
      403 Franklin St, Melrose, MA 02176
      View Details
    • $2,899 /Mo

      Downtown Melrose Retail Space Available

      1,800 SF lower level retail space for lease.
      429 R Main, Melrose, MA 02176
      View Details
    • $24 SF/Yr
      1,150 SF

      Melrose Office Condo For Rent

      Well-maintained 1,150 SF office condo in desirable Melrose complex.
      50 Tremont St, Melrose, MA 02176
      View Details
    • $850 /Mo

      Downtown Melrose Office Space Available

      Single office space with natural light in downtown Melrose.
      441 Main St, Melrose, MA 02176
      View Details
    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.
    401 Upham St
    Melrose, MA 02176-3430
    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

    Google sign-in failed. Please try again or use another login method.
    Create New Password
    • At least 8 characters
    • Contains both letters and numbers
    • Contains uppercase and lowercase letters
    • At most 32 characters
    • Password required
    • Password reset link has expired. Please request a new one.