Your AI Navigator in Commercial Real Estate
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

    22 Sun St Waltham, MA 02453

    • Manufacturing properties
    • 9,492 SF
    • 0.48 lot acres
    OFF-MARKET
    Value Estimations
    $340,000
    Show details
    Cap Rate Potential
    Location Intelligence
    Property ID
    US38-1060191
    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

    • Nolan Bros. Boxing & Fitness / Gym
    • Mars Academy / Martial Arts School / Physical Fitness Program
    • Snake Pit / Martial Arts School

    Property Details for 22 Sun St

    Year built
    1960
    Construction
    FRAME
    Lot size
    0.48 lot acres
    Property size
    9,492 SF
    Property type
    Manufacturing properties
    APN
    WALT M:068 B:015 L:0004
    APU
    WALTM068B015L0004

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

      Method
      Estimation
      ML approach
      $330,000

    • Comparable approach

      Method
      Estimation
      AI Estimate
      $460,000
      Market price range: $308k - $850k

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

    Location Insight

    • Map
    • Local Demand
    City
    Waltham
    County
    Middlesex
    State
    Massachusetts
    Longitude
    -71.2444
    Latitude
    42.3711
    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
    $18,047
    $471,600
    $399,800
    $871,400
    -
    $0.00
    $0.00
    $0.00

    Comparable in this City

    • Value Estimation
      $415,000
      9,020 SF

      44th Williams St

      MANUFACTURING (LIGHT) • 9,020 SF
      44th Williams St, Waltham, MA 02453-4114
      View Details
    • Value Estimation
      $275,000
      6,020 SF

      56 Clematis Ave

      MANUFACTURING (LIGHT) • 6,020 SF
      56 Clematis Ave, Waltham, MA 02453-7013
      View Details
    • Value Estimation
      $2,530,000
      5,208 SF

      90 Rumford Ave

      MANUFACTURING (LIGHT) • 5,208 SF
      90 Rumford Ave, Waltham, MA 02453-3847
      View Details
    • Value Estimation
      $1,415,000
      8,490 SF

      39 Calvary St, Unit 43A

      MANUFACTURING (LIGHT) • 8,490 SF
      39 Calvary St, Waltham, MA 02453-5974
      View Details
    • Value Estimation
      $255,000
      2,000 SF

      44 Rumford Ave

      MANUFACTURING (LIGHT) • 2,000 SF
      44 Rumford Ave, Waltham, MA 02453-3845
      View Details
    • Value Estimation
      $255,000
      6,927 SF

      8 Water St

      MANUFACTURING (LIGHT) • 6,927 SF
      8 Water St, Waltham, MA 02453
      View Details

    Similar Nearby for Sale

    • $3,200,000
      13,954 SF

      Industrial Building with Warehouse Space

      Large commercial building with warehouse, manufacturing, and office space.
      30 Clematis Ave, Waltham, MA 02453
      View Details
    • $1,699,999

      Renovated Three-Family Townhouse in Waltham

      Three-family townhouse in Waltham's South Side, renovated 2021-2023.
      28-32 Calvary St, Waltham, MA 02453
      View Details
    • $884,900

      Multifamily Residence Near Charles River

      Multi-family residence with six bedrooms near Charles River.
      240 River St, Waltham, MA 02453
      View Details
    • $5,000,000
      9,345 SF

      Retail Building For Sale

      9,345 SF retail building suitable for various businesses.
      210 Moody St, Waltham, MA 02453
      View Details
    • Contact for pricing

      Vacant Wooded Lot For Development

      Vacant wooded lot with Charles River views, ready for development.
      67 Crescent St, Waltham, MA 02453
      View Details
    • $2,295,000

      South Side Six Family Home

      Six-family home on a 10,738 sq ft lot.
      31-37 Washington Ave, Waltham, MA 02453
      View Details

    Similar Nearby for Lease

    • Contact for pricing
      104,000 SF

      104,000 SF Manufacturing Opportunity

      Single-story shell manufacturing space available for lease in Waltham.
      41 Seyon St, Waltham, MA 02453
      View Details
    • $18 SF/Yr
      2,600 SF

      Versatile Commercial Space Near Charles River

      Two-level commercial space with loading dock and office area.
      266 Calvary St, Waltham, MA 02453
      View Details
    • Contact for pricing
      14,123 SF

      Shared Deep Tech Space Available

      Shared office, lab, and R&D space near downtown Waltham.
      154 Calvary St, Waltham, MA 02453
      View Details
    • Contact for pricing
      25,590 SF

      Waltham R&D Flex Space

      25,590 SF single-story R&D flex space for lease.
      152 Grove St, Waltham, MA 02453
      View Details
    • $17 SF/Yr
      4,969 SF

      Waltham Flex Warehouse Space

      Open flex warehouse space in Waltham with loading docks.
      38 Yetten Ter, Waltham, MA 02453
      View Details
    • Contact for pricing
      49,726 SF

      Waltham R&D Flex Space

      49,726 SF R&D flex space in life science campus.
      43 Foundry Ave, Waltham, MA 02453
      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.
    22 Sun St
    Waltham, MA 02453
    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.