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

    58 Holworthy St Dorchester, MA 02121-1123

    • Investment properties
    • 8,864 SF
    • 0.11 lot acres
    OFF-MARKET
    Last Sale
    Sep 17, 2021
    $22,625,000
    Value Estimations
    $22,120,000
    Show details
    Cap Rate Potential
    Location Intelligence
    Property ID
    US38-1331843
    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

    • Investment properties

    Property Details for 58 Holworthy St

    Year built
    1935
    Construction
    BRICK
    Lot size
    0.11 lot acres
    Property size
    8,864 SF
    Zone code
    RC
    Property type
    Investment properties
    Property subtype
    Live-work space
    APN
    ROXB W:12 P:03314 S:000
    APU
    ROXBW12P03314S000

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

      Method
      Estimation
      Statistic approach
      $23,350,000

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

    Location Insight

    • Map
    • Local Demand
    City
    Dorchester
    County
    Suffolk
    State
    Massachusetts
    Longitude
    -71.0894
    Latitude
    42.3162
    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
    2016
    $7,891
    $435,704
    $618,435
    $1,054,139
    -
    $0.00
    $0.00
    $0.00

    Comparable in this City

    • Value Estimation
      $4,380,000
      30,300 SF

      102 Columbia Rd, Unit 108

      OFFICE/RESIDENTIAL (MIXED USE) • 30,300 SF
      102 Columbia Rd, Dorchester, MA 02121-3350
      View Details
    • Value Estimation
      $3,220,000
      20,850 SF

      150 Columbia Rd, Unit 156

      OFFICE/RESIDENTIAL (MIXED USE) • 20,850 SF
      150 Columbia Rd, Dorchester, MA 02121-3169
      View Details
    • Value Estimation
      $5,670,000
      41,250 SF

      22 Beechwood St

      OFFICE/RESIDENTIAL (MIXED USE) • 41,250 SF
      22 Beechwood St, Dorchester, MA 02121-3863
      View Details
    • Value Estimation
      $800,000
      5,162 SF

      322-322A Blue Hl Ave

      OFFICE/RESIDENTIAL (MIXED USE) • 5,162 SF
      322-322A Blue Hl Ave, Dorchester, MA 02121
      View Details
    • Value Estimation
      $2,310,000
      15,147 SF

      91 Esmond St

      OFFICE/RESIDENTIAL (MIXED USE) • 15,147 SF
      91 Esmond St, Dorchester, MA 02121-4150
      View Details
    • Value Estimation
      $640,000
      3,766 SF

      188-190 Washington St

      OFFICE/RESIDENTIAL (MIXED USE) • 3,766 SF
      188-190 Washington St, Dorchester, MA 02121
      View Details

    Similar Nearby for Sale

    • $1,110,000

      Renovated Roxbury Three-Family Property

      Fully renovated three-family property in Roxbury with condo-quality finishes.
      75 Ruthven St, Boston, MA 02121
      View Details
    • Contact for pricing
      1,224 SF

      Dorchester Car Wash For Sale

      Successful inner-city car wash with high visibility in Dorchester, MA.
      21 Geneva Ave, Dorchester, MA 02121
      View Details
    • $1,999,000

      Six-Unit Multifamily in Dorchester

      Multifamily property with value-add potential in a growing neighborhood.
      252-254 Magnolia St, Boston, MA 02121
      View Details
    • $3,099,000

      Boston Multifamily Asset For Sale

      Spacious 24-bedroom multifamily property in the heart of Boston.
      32-34 Hartwell St, Boston, MA 02121
      View Details
    • $375,697

      Affordable Two-Unit Multifamily Property

      Two-unit property with affordable housing restrictions in Grove Hall.
      103 Devon St, Boston, MA 02121
      View Details
    • $890,000

      Dorchester Two-Family Home

      Renovated two-family in Dorchester, close to city amenities.
      28 Wabon St, Boston, MA 02121
      View Details

    Similar Nearby for Lease

    • $23 SF/Yr
      14,514 SF

      Turn-Key Auto Body Facility

      Ready-to-use auto body and service garage for lease.
      310 Columbia Rd, Boston, MA 02121
      View Details
    • Contact for pricing
      8,843 SF

      Devon Street Industrial Portfolio

      8,843 SF Industrial Space Available
      167 Devon St, Boston, MA 02121
      View Details
    • Contact for pricing
      2,000 SF

      Prime South End Retail Space

      Corner retail location in Boston's historic South End neighborhood.
      1673 Washington St, Boston, MA 02121
      View Details
    • $14 SF/Yr
      2,100 SF

      Prime Blue Hill Avenue Office

      Attractive masonry building with wheelchair accessible office space for rent.
      402 Blue Hill Ave, Dorchester, MA 02121
      View Details
    • Contact for pricing
      7,200 SF

      Brighton Retail Redevelopment Opportunity

      Retail space available for rent in Brighton, Massachusetts.
      35 Washington St, Boston, MA 02121
      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.
    58 Holworthy St
    Dorchester, MA 02121-1123
    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.