Add Listing
    Property Lookup
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    154 Walnut Ave Boston, MA 02119

    Property Lookup

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

    154 Walnut Ave Boston, MA 02119

    View on Map
    • Commercial real estate
    • 6,687 SF
    Off-Market
    Property ID
    US38-0338358
    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
    Cap Rate Potential
    Location Intelligence

    Current Use by Public Records

    • Commercial real estate

    Property Details for 154 Walnut Ave

    Property size
    6,687 SF
    Property type
    Commercial real estate

    Description

    This exceptional three-story brick apartment building, located at 154 Walnut Ave in Boston's Roxbury neighborhood (zip code 02119, Suffolk County, MA), presents a compelling investment opportunity. The property sits on a 4,485 square foot lot and boasts a total living space of 6,687 square feet. The building comprises six units, each featuring three bedrooms. Currently fully rented, the property generates a strong pro-forma net operating income (NOI) of $185,704. The asking price is $2,300,000. While the zoning is designated as RES (Residential), additional details are available upon request. The property includes rear parking spaces, though these are not deeded. This turnkey investment is ideal for an experienced investor seeking a stable, high-performing multifamily asset in a desirable Boston location. The property is easily accessible and benefits from its proximity to local amenities and public transportation. Detailed financial information and public records are available for review. Serious inquiries only.

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

    • CAP approach

    • Comparable approach

    • Alternative Use

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

    Location Insight

    • Map
    • Local Demand
    City
    Boston
    County
    Suffolk
    State
    Massachusetts
    Longitude
    -71.087252032835
    Latitude
    42.320340157623

    Comparable in this City

    • $4,600,000

      Multifamily Building in Nubian Square

      Eleven-unit multifamily building built in 2014 in a transit-oriented neighborhood.
      10 Roxbury St, Boston, MA 02119
      View Details
    • Contact for pricing
      14,688 SF

      Multifamily Building with 15 Units

      15-unit multifamily property available for sale.
      1107 Harrison Ave, Boston, MA 02119
      View Details
    • $3,399,000
      13,412 SF

      Turnkey 7-Unit Multifamily Portfolio

      7-unit rental portfolio in Boston with new construction and renovations.
      15-17 Maywood St, Boston, MA 02119
      View Details
    • Contact for pricing
      7,200 SF

      Multifamily Building in Roxbury

      Boutique multifamily building with modern finishes and city views.
      299 Dudley St, Boston, MA 02119
      View Details
    • Contact for pricing
      4,789 SF

      New Multifamily Property in Roxbury

      Newly constructed multifamily property in a rapidly evolving Boston neighborhood.
      70 Rockland St, Boston, MA 02119
      View Details
    • Contact for pricing
      4,300 SF

      39-41 W. Walnut Park, Boston, MA 02119

      Apartment buildings • 4,300 SF
      39-41 W Walnut Park, Boston, MA 02119
      View Details

    Similar Nearby for Sale

    • $4,600,000

      Multifamily Building in Nubian Square

      Eleven-unit multifamily building built in 2014 in a transit-oriented neighborhood.
      10 Roxbury St, Boston, MA 02119
      View Details
    • Contact for pricing
      14,688 SF

      Multifamily Building with 15 Units

      15-unit multifamily property available for sale.
      1107 Harrison Ave, Boston, MA 02119
      View Details
    • $3,399,000
      13,412 SF

      Turnkey 7-Unit Multifamily Portfolio

      7-unit rental portfolio in Boston with new construction and renovations.
      15-17 Maywood St, Boston, MA 02119
      View Details
    • Contact for pricing
      7,200 SF

      Multifamily Building in Roxbury

      Boutique multifamily building with modern finishes and city views.
      299 Dudley St, Boston, MA 02119
      View Details
    • Contact for pricing
      4,789 SF

      New Multifamily Property in Roxbury

      Newly constructed multifamily property in a rapidly evolving Boston neighborhood.
      70 Rockland St, Boston, MA 02119
      View Details
    • Contact for pricing
      4,300 SF

      39-41 W. Walnut Park, Boston, MA 02119

      Apartment buildings • 4,300 SF
      39-41 W Walnut Park, Boston, MA 02119
      View Details

    Similar Nearby for Lease

    • Contact for pricing

      Commercial Kitchens for Food Operators

      Private commercial kitchens equipped for catering and food preparation.
      94 Shirley St, Boston, MA 02119
      View Details
    • Contact for pricing

      Historic Nubian Square Office Space

      Two-suite office space in historic Nubian Square available for rent.
      2343 Washington Street Pl, Boston, MA 02119
      View Details
    • Contact for pricing

      Historic Nubian Square Office Space

      Two-suite office space in historic Nubian Square available for rent.
      2343 Washington Street Pl, Boston, MA 02119
      View Details
    • Contact for pricing
      1,450 SF

      Roxbury Office Space Available

      Modern office space with parking and bike storage in Roxbury.
      1785 Columbus Ave, Roxbury, MA 02119
      View Details
    • Contact for pricing
      325 SF

      Gated Parking Spots Available

      Gated parking spots for rent in Boston.
      30 Pompeii St, Boston, MA 02119
      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.
    154 Walnut Ave
    Boston, MA 02119
    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!