Add Listing
    Property Lookup
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    1025 Beacon St Brookline, MA 02446-5609
    Property profile & analytics

    1025 Beacon St, Brookline, MA 02446-5609

    View on Map
    • Residential income homes
    • 5,589 SF
    • 0.06 lot acres
    Off-Market
    Property ID
    US38-1063064
    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.
    Value Estimations
    $1,105,000
    Show details
    Cap Rate Potential
    Location Intelligence

    Current Use by Public Records

    • Residential income homes

    Property Details for 1025 Beacon St

    Year built
    1870
    Construction
    MASONRY/CONCRETE MASONRY UNITS (CMUS)
    Lot size
    0.06 lot acres
    Zone code
    M20
    Property type
    Residential income homes
    Property subtype
    Serviced apartments
    APN
    BROO B:112 L:0017 S:0000
    APU
    BROOB112L0017S0000

    Sales History

    Date Price Buyer Seller Deed Type Mortgage
    Sep 22, 2022 — Lyons Investment LLC — Deed · related $990k · First Republic Bank
    Oct 9, 2019 — Lyons Investments LLC — Deed · related $2.4M · First Republic Bank
    May 17, 2007 — Lyons Investments LLC — Deed Of Trust · related $750k · Bank Of America
    Dec 27, 2005 $1 Lyons Investments LLC Lyons,anne S Grant Deed · related —

    Value Estimations

    based on Realmo’s proprietary methodology

    • CAP approach

      CAP Return
      Estimation
      6%
      $1,540,000
      6.5%
      $1,420,000
      7%
      $1,320,000

    • Alternative Use

      Use
      Estimation
      APARTMENT HOUSE (5+ UNITS)
      $1,605,000
      Current use
      AUTO REPAIR, GARAGE
      $1,800,000
      Change: +12% Conversion: Difficult
      RETAIL STORES
      $1,635,000
      Change: +2% Conversion: Difficult
      COMMERCIAL (GENERAL)
      $1,430,000
      Change: -11% Conversion: Moderate

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

    Location Insight

    • Map
    • Local Demand
    City
    Brookline
    County
    Norfolk
    State
    Massachusetts
    Longitude
    -71.1077
    Latitude
    42.3455
    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
    $26,903
    $831,900
    $1,921,700
    $2,753,600
    -
    $0.00
    $0.00
    $0.00

    Comparable in this City

    • Value Estimation
      $810,000
      5,620 SF

      1019 Beacon St

      BOARDING/ROOMING HOUSE
      1019 Beacon St, Brookline, MA 02446-5609
      View Details
    • Value Estimation
      $955,000
      4,473 SF

      32 Ctr St

      BOARDING/ROOMING HOUSE
      32 Ctr St, Brookline, MA 02446-2804
      View Details
    • Value Estimation
      $950,000
      4,296 SF

      17-19 Littell Rd

      BOARDING/ROOMING HOUSE
      17-19 Littell Rd, Brookline, MA 02446
      View Details
    • Value Estimation
      $945,000
      4,816 SF

      105 Marion St

      BOARDING/ROOMING HOUSE
      105 Marion St, Brookline, MA 02446-4703
      View Details
    • Value Estimation
      $1,940,000
      4,622 SF

      44 Winslow Rd

      BOARDING/ROOMING HOUSE
      44 Winslow Rd, Brookline, MA 02446-6752
      View Details
    • Value Estimation
      $1,135,000
      4,868 SF

      83 Longwood Ave

      BOARDING/ROOMING HOUSE
      83 Longwood Ave, Brookline, MA 02446-6684
      View Details

    Similar Nearby for Sale

    • Contact for pricing

      Coolidge Corner Two-Family Home

      Two-family home near Coolidge Corner shops and restaurants.
      53 Winslow Rd, Brookline, MA 02446
      View Details
    • Contact for pricing
      4,480 SF

      Brookline Mixed-Use Investment Opportunity

      Six-unit mixed-use property in Brookline with retail and residential income.
      1620 Beacon St, Brookline, MA 02446
      View Details
    • Contact for pricing
      4,480 SF

      Mixed-Use Property in Brookline, MA

      Six-unit mixed-use property with retail and residential income.
      1620 Beacon St, Brookline, MA 02446
      View Details
    • Contact for pricing

      Brookline Mixed-Use Investment Opportunity

      Six-unit mixed-use property in the heart of Brookline, Massachusetts.
      1620 Beacon St, Brookline, MA 02446
      View Details
    • Contact for pricing
      18,699 SF

      Versatile Brookline Commercial Property

      Exceptional 18,000+ sq ft commercial property near BU.
      115 Dummer St, Brookline, MA 02446
      View Details

    Similar Nearby for Lease

    • Contact for pricing
      513 SF

      Renovated Office Space in Brookline

      Spacious, sunny office with ongoing renovations in Coolidge Corner.
      1368 Beacon St, Brookline, MA 02446
      View Details
    • Contact for pricing
      165,000 SF

      Brookline Office Space on Beacon

      Second-floor office suite in Brookline's Washington Square district.
      1560 Beacon St, Brookline, MA 02446
      View Details
    • Contact for pricing

      Versatile Lot for Lease

      9,627 sq ft lot suitable for various commercial uses.
      25 Webster St, Brookline, MA 02446
      View Details
    • Contact for pricing
      2,800 SF

      Coolidge Corner Retail Space Available

      2,800 SF retail space in high-traffic Coolidge Corner.
      301-303 Harvard St, Brookline, MA 02446
      View Details
    • Contact for pricing
      4,000 SF

      Retail Space Available for Rent

      Retail space available, ranging from 1,500 to 4,000 square feet.
      1295-1297 Beacon St, Brookline, MA 02446
      View Details
    • Contact for pricing
      4,041 SF

      Brookline Office Space for Rent

      78,000 SF building with convenient location and abundant parking.
      1330-1354 Beacon St, Brookline, MA 02446
      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.
    1025 Beacon St
    Brookline, MA 02446-5609
    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
    1025 Beacon St, Brookline, MA, 02446
    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!