Back to Search
Property profile & analytics
OFF-MARKET
Estimated value
$11,065,000
Commercial real estate
450 Paradise Rd Swampscott, MA 01907-1471
Individually Owned
12-yr Hold
~
Est. High Equity
Property ID
US38-0999683
Property profile
Verified
Property type
Commercial real estate
Use group
COMMERCIAL (GENERAL)
Year built
1992
Construction
STEEL FRAME
Total area
57,733 SF
Lot
13.53 ac (589,367 SF)
Zoning code
B3
APN
SWAM M:0017 B:009E L:0
UPID
US38-0999683
Cap rate & NOI
Priority signal for investors
Implied cap rate, NOI & suggested price
Cap rate vs submarket · NOI estimate · 3 price anchors
Implied cap rate, NOI & suggested price
Cap vs submarket · NOI estimate · 3 price anchors
Current use
Occupant on record · Public records
-
Starbucks Cafe & Coffee Shop
-
Creators' Kitchen as Seen on TikTok Restaurant
-
Bertucci's Italian Restaurant Restaurant
-
HomeGoods Department Store
-
Red Rock Nails & Spa Nail Salon
Value estimations
Realmo proprietary · 4 methods
AI Approach
AI
by Request
CAP Approach
CAP
by Request
Comparable Approach
Comparable
$7.50M
Blend (final)
Blend
$11.07M
Owner & transaction history
Ia Ceruzzi Framingham · 12 yrs held
Ia Ceruzzi Framingham
since 2014
7 recorded transactions
Zoning & alternative use
B3 · Swampscott, MA
Permitted uses
Permitted uses
Allowed · conditional · prohibited
Top alternative use upside
Office building
$14.8M
+29.0%
Auto repair, garage
$13.8M
+20.2%
Retail stores
$12.8M
+11.6%
Cap rate
Implied · in-place · derived from last sale + estimated NOI
Implied Cap rate
#1
Implied · in-place · NOI ÷ last sale
In-place · derived from last sale + estimated NOI
Cap rate, NOI & submarket benchmark
Implied cap rate vs Swampscott submarket · NOI estimate · Typical band, median & reading
Implied cap rate, NOI & submarket benchmark
Cap vs Swampscott submarket · NOI estimate · typical band, median & reading
Refine your cap rate
8-question underwriting flow
1.
Property current status — Going-In vs Stabilized
2.
Price for denominator — asking / offer / market
3.
Leasing status & lease structure (NNN / Gross)
4.
Tenant risk profile & vacancy assumption
5.
Upload T12 / rent roll / OM (optional)
Refine in 60 seconds, get exact suggested price
T12 upload · Submarket benchmarks · Sensitivity grid
Suggested price · 3 cap rate anchors
Income approach @ 5% / 7% / 9% — aggressive / typical / conservative
Suggested price at 5% / 7% / 9% cap
Aggressive / typical / conservative · Implied $/SF per anchor · Sensitivity grid
Suggested price at 5% / 7% / 9% cap
Aggressive / typical / conservative · implied $/SF · sensitivity
Value
AI, CAP & Alternative Use estimations · Realmo proprietary blendValue Estimations
Based on Realmo’s proprietary methodology
AI Approach
Method
Estimation
Statistic approach
by Request
ML approach
by Request
CAP Approach
CAP Return
Estimation
6%
by Request
6.5%
by Request
7%
by Request
Alternative Use
Use
Estimation
COMMERCIAL (GENERAL)
$11,505,000
Current use
OFFICE BUILDING
$14,840,000
Change: +29% · Conversion: Easy
AUTO REPAIR, GARAGE
$13,830,000
Change: +20% · Conversion: Difficult
RETAIL STORES
$12,840,000
Change: +12% · Conversion: Easy
INDUSTRIAL (GENERAL)
$9,455,000
Change: -18% · Conversion: Moderate
Blend value · Realmo final
$11.07M
Range $9.96M – $12.17M · ±10%
Realmo estimate · informational only.
These numbers are calculated by our models from public records and may not reflect actual market value.
Not an appraisal.
Verify with a licensed appraiser before transacting. Realmo accepts no liability for divergence from real-world outcomes.
View the full estimation — every method, every assumption
Confidence drivers & risk notes · Custom comparable set · Free for first 3 / day
Full estimation methodology
Every method · every assumption · confidence drivers
Price per SF
Sale + rent benchmarks
Subject property
$192 / SF
Submarket sale & rent benchmarks
Median sale $/SF · Asking & closed rent · Submarket vacancy
Submarket sale & rent benchmarks
Median sale $/SF · asking & closed rent · submarket vacancy
Property tax & assessments
Tax year 2020Property tax & assessments
Tax year 2020
Tax billed
$388,949
Tax year 2020
Assessed value
$18,499,700
Assessed 2024
Previous assessed
$36,999,400
-50.0% YoY
Effective rate
2.10%
On assessed value
Assessed land
$10,903,500
Assessed improvement
$7,596,200
Comparables
6 recent transactions · within 1.5 miComparable in this city
6 recent transactions
Comparable in this City
Similar Nearby for Sale
Similar Nearby for Lease
Recent comparable sales
Sale price & price/SF · Sale date & distance · Adjustments & confidence
Recent comparable sales
Sale price & $/SF · sale date & distance · adjustments
Property description
Physical attributes from public recordsBuilding & lot
Public records
Property type
Commercial real estate
Use group
COMMERCIAL (GENERAL)
Status
Off-Market
Year built
1992
Construction
STEEL FRAME
Heating
FORCED AIR
Cooling
YES
Buildings
2
Stories
1
Units
14
Bathrooms
18
Total area
57,733 SF
Lot
13.53 ac (589,367 SF)
Zoning code
B3
APN
SWAM M:0017 B:009E L:0
UPID
US38-0999683
Jurisdiction
SWAMPSCOTT
Metro division
ESSEX COUNTY, MA METROPOLITAN DIVISION
Zoning & alternative use
B3 · Swampscott, MA
Zoning B3 · permitted uses
B3 · Swampscott, MA
Permitted & conditional uses
Allowed uses · Special-permit conditions · Prohibited uses
Permitted & conditional uses
Allowed · special-permit conditions · prohibited
Swampscott. Always verify with local authorities before improvements.
Alternative use value scenarios
Repositioning upside vs current use
COMMERCIAL (GENERAL) Current
Est. value
$11.5M
OFFICE BUILDING
Est. value
$14.8M
AUTO REPAIR, GARAGE
Est. value
$13.8M
RETAIL STORES
Est. value
$12.8M
INDUSTRIAL (GENERAL)
Est. value
$9.5M
COMMERCIAL (GENERAL) Current
OFFICE BUILDING
AUTO REPAIR, GARAGE
RETAIL STORES
INDUSTRIAL (GENERAL)
Alternative use deep dive — conversion cost, permits, timeline
Conversion cost estimate · Permit path & risks · Stabilized NOI per option
Alternative use deep dive
Conversion cost · permit path · stabilized NOI per option
Building & site characteristics
From public records
Year built
1992
Construction
STEEL FRAME
Heating
FORCED AIR
Cooling
Yes
Stories
1
Buildings
2
Units
14
Bathrooms
18
Lot
13.53 ac
Current owner
From public records · entity-resolved
Ia Ceruzzi Framingham
Individual
Mailing address
600 LORING AVE, SALEM, MA 01970-4264
Ownership since
2014
Owner contacts — direct phone, email, and related entities
Decision-maker phone · Verified email · Related entities & filings
Owner contacts
Email · phone · related entities
Sales History
7 recorded events · public records
Date
Price
Buyer
Seller
Deed Type
Mortgage
Sep 9, 2025
—
Dsl Swampscott LLC
—
Deed
related
$15,000,000 · Eastern Bank
Dec 23, 2019
—
Arc Hr 5 Ssma 2 LLC
—
Deed
related
$45,000,000 · Morgan Stanley Credit Corp
Dec 22, 2017
—
Cc Swampscott Lot B5 L
—
Deed
related
$2,500,000 · First Republic Bank
Jun 11, 2014
$812,471
Ia Ceruzzi Framingham
Inland American Swampsc
Quit Claim Deed
—
Nov 1, 2012
—
Bertuccis Restaurant Corp
—
Deed Of Trust
related
$1 · Fortress Credit Corp
Jun 12, 2006
$18,756,741
Inland American Swam LLC
Swampscott Ce LLC
Grant Deed
$11,066,477 · Zuckerman Family Nomi
Jan 3, 2002
$13,350,244
Swampscott Ce 2001 LLC
Wjg RT
Grant Deed
$75,250,000 · Wmc Mortgage Corp
Coming soon
Costs & Benchmarks
Operating expenses, capex projections, utility benchmarks, and submarket comparables — all in one view.
Coming soon
Risks
Flood, climate, environmental, title, and tenant-concentration risk — surfaced with mitigations and source citations.
Try Rey
Ask anything about this address in plain English.
“Is 15.6% cap rate sustainable?” · “Best tenant mix for BU1?” · “What’s the redev upside?”
You own 450 Paradise Rd?
List it free. Reach 20,000 daily buyers.
We’ve already pulled the facts. Confirm photos + price and you’re live in 2 minutes.
List this address →
Full reports are paid
Unlock the full Property Analytics report
Start free for 7 days — no card required. Full owner contacts, all 4 valuations with methodology, refine flow, comparable adjustments, foot-traffic deep dive, export to PDF / CSV.
