Add Listing
    Property Lookup
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    771 Harrison Avenue Ext Boston, MA 02118

    Property Lookup

    Back to Search
    The Largest CRE Database in the US with Over 1 Million Listings
    Property profile & analytics

    771 Harrison Avenue Ext Boston, MA 02118

    View on Map
    • Apartment buildings
    • 925 SF
    Off-Market
    Value Estimations
    Cap Rate Potential
    Location Intelligence

    Current Use by Public Records

    • Apartment buildings

    Property Details for 771 Harrison Avenue Ext

    Property size
    925 SF
    Property type
    Apartment buildings

    Description

    This exceptional investment opportunity presents 10 market-rate condominium units within The Cosmopolitan, a newly constructed (2021) community in Boston's vibrant South End. The property boasts a diverse mix of unit types, including two townhouses, four garden-style units, and four triplex penthouses, all currently occupied. Nine secure garage parking spaces are included, located in a heated garage nearby. Unit sizes range from 925 to 3,110 square feet, featuring high-end finishes such as quartz countertops, Bosch stainless steel appliances, and floor-to-ceiling windows. Residents enjoy access to a range of amenities, including a state-of-the-art fitness center, an opulent residents' lounge, a pet spa, secure bicycle storage, and a beautifully manicured courtyard. All units are pre-wired for high-speed internet, and utilities are included in the monthly HOA fees. The building's location offers unparalleled convenience, situated directly across from Boston Medical Center and major teaching hospitals, attracting a stable tenant base. This prime South End location, close to Massachusetts Avenue and major roadways, provides easy access to the city's best offerings, including the SOWA district's vibrant arts scene and numerous parks. The asking price is $15,148,000, with a 10% discount available for the purchase of the entire offering.

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

    • CAP approach

    • Comparable approach

    • Alternative Use

    Location Insight

    • Map
    • Local Demand
    City
    Boston
    County
    Suffolk
    State
    Massachusetts
    Longitude
    -71.073
    Latitude
    42.3369

    Comparable in this City

    • Value Estimation by Request
      6,051 SF

      523 Columbus Ave

      Multifamily properties • 6,051 SF
      523 Columbus Ave, Boston, MA 02118
      View Details
    • Value Estimation by Request
      3,005 SF

      775 Tremont St

      Multifamily properties • 3,005 SF
      775 Tremont St, Boston, MA 02118
      View Details
    • Value Estimation
      $615,000
      5,000 SF

      556 Columbus Ave

      BOARDING/ROOMING HOUSE • 5,000 SF
      556 Columbus Ave, Boston, MA 02118-1138
      View Details
    • Value Estimation by Request
      5,439 SF

      461 Massachusetts Ave

      BOARDING/ROOMING HOUSE • 5,439 SF
      461 Massachusetts Ave, Boston, MA 02118-1119
      View Details
    • Value Estimation
      $720,000
      15,300 SF

      35 Newton St

      BOARDING/ROOMING HOUSE • 15,300 SF
      35 Newton St, Boston, MA 02118-3850
      View Details
    • Value Estimation
      $2,260,000
      5,735 SF

      507 Massachusetts Ave

      BOARDING/ROOMING HOUSE • 5,735 SF
      507 Massachusetts Ave, Boston, MA 02118-4293
      View Details

    Similar Nearby for Sale

    • $11,800,000

      South End Mixed-Use Portfolio

      Residential and retail units in Boston's South End neighborhood.
      6-14 Union Park St, Boston, MA 02118
      View Details
    • Contact for pricing
      Pending

      Mixed-Use Brownstone with Buildable Lot

      Mixed-use brownstone with development potential in opportunity zone.
      610-612 Shawmut St, Boston, MA 02118
      View Details
    • $2,999,000
      3,226 SF

      South End Multifamily with Roofdeck

      Charming South End multifamily with roof deck and parking.
      21 E Concord St, Boston, MA 02118
      View Details
    • Contact for pricing
      2,402 SF

      South End Three-Unit Property

      Versatile three-unit property in Boston's South End.
      21 Bradford St, Boston, MA 02118
      View Details
    • Contact for pricing

      South End Three-Unit Property

      Versatile three-unit property in Boston's South End.
      21 Bradford St, Boston, MA 02118
      View Details
    • $2,510,000
      Pending

      South End Three-Unit Property

      Versatile three-unit property in Boston's South End.
      21 Bradford St, Boston, MA 02118
      View Details

    Similar Nearby for Lease

    • Contact for pricing
      5,643 SF

      Modern Office Space in Boston

      Stylish, high-tech office space with modern amenities for rent.
      46-76 Wareham St, Boston, MA 02118
      View Details
    • Contact for pricing

      Retail Space in South End

      Retail space available at signalized intersection in Boston's South End.
      1721 Washington Street Pl, Boston, MA 02118
      View Details
    • Contact for pricing

      Retail Space in Luxury Residences

      Retail space in Boston's vibrant South End neighborhood.
      88 Wareham St, Boston, MA 02118
      View Details
    • Contact for pricing

      Retail Space in South End

      1,700 SF retail space in desirable South End.
      16-24 Union Park St, Boston, MA 02118
      View Details
    • Contact for pricing
      2,370 SF

      Retail Space in Boston's South End

      Retail space for rent in Boston's desirable South End.
      547 Columbus Ave, Boston, MA 02118
      View Details
    • $2,500 /Mo
      400 SF

      Retail/Office Space in South End

      400 SF retail/office space in Boston's South End.
      595 Albany St, Boston, MA 02118
      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.
    771 Harrison Avenue Ext
    Boston, MA 02118
    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.
    Sign Up Successful!
    You now have access to more from Realmo!