Add Listing
    Property Lookup
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    77 Bay State Rd Cambridge, MA 02138
    Back to Search
    Property profile & analytics

    77 Bay State Rd Cambridge, MA 02138

    View on Map
    • Office buildings
    • 1,860 SF
    • 0.21 lot acres
    Off-Market
    Property ID
    US38-0607693
    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
    $745,000
    Show details
    Cap Rate Potential
    Location Intelligence

    Current Use by Public Records

    • Office buildings

    Property Details for 77 Bay State Rd

    Year built
    1955
    Construction
    BRICK
    Lot size
    0.21 lot acres
    Property size
    1,860 SF
    Zone code
    C-1A
    Property type
    Office buildings
    APN
    CAMB M:00273 L:00029
    APU
    CAMBM00273L00029

    Value Estimations

    based on Realmo’s proprietary methodology

    • Alternative Use

      Use
      Estimation
      OFFICE BUILDING
      $945,000
      Current use
      COMMERCIAL (GENERAL)
      $825,000
      Change: -13% Conversion: Easy

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

    Location Insight

    • Map
    • Local Demand
    City
    Cambridge
    County
    Middlesex
    State
    Massachusetts
    Longitude
    -71.1385
    Latitude
    42.3877
    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
    $13,946
    $1,325,000
    $8,300
    $1,333,300
    -
    $0.00
    $0.00
    $0.00

    Comparable in this City

    • Value Estimation
      $3,300,000
      9,810 SF

      20-24 Concord Ln

      OFFICE BUILDING • 9,810 SF
      20-24 Concord Ln, Cambridge, MA 02138
      View Details
    • Value Estimation
      $21,785,000
      66,888 SF

      185 Alewife Brk Pkwy

      OFFICE BUILDING • 66,888 SF
      185 Alewife Brk Pkwy, Cambridge, MA 02138-1100
      View Details
    • Value Estimation
      $1,655,000
      4,680 SF

      51 Moulton St

      OFFICE BUILDING • 4,680 SF
      51 Moulton St, Cambridge, MA 02138-1118
      View Details
    • Value Estimation
      $16,035,000
      49,216 SF

      1290 Massachusetts Ave

      OFFICE BUILDING • 49,216 SF
      1290 Massachusetts Ave, Cambridge, MA 02138-3827
      View Details
    • Value Estimation by Request
      83,917 SF

      725 Concord Ave

      OFFICE BUILDING • 83,917 SF
      725 Concord Ave, Cambridge, MA 02138-1040
      View Details
    • Value Estimation by Request
      8,250 SF

      12 Moulton St

      OFFICE BUILDING • 8,250 SF
      12 Moulton St, Cambridge, MA 02138
      View Details

    Similar Nearby for Sale

    • Contact for pricing
      3,611 SF

      Cambridge Storefront on Concord Avenue

      Adaptable commercial space in Cambridge's Observatory Hill neighborhood.
      489 Concord Ave, Cambridge, MA 02138
      View Details
    • Contact for pricing

      Cambridge Mixed-Use Development Opportunity

      Mixed-use property with development potential near Harvard University.
      148 Huron Ave, Cambridge, MA 02138
      View Details
    • $589,900

      Harvard Square Professional Office Suite

      Professional suite in prime Harvard Square location near Red Line.
      1105 Massachusetts Ave, Cambridge, MA 02138
      View Details
    • $589,900

      Harvard Square Professional Suite

      Professional suite in prime Harvard Square location near Harvard University.
      1105 Massachusetts Ave, Cambridge, MA 02138
      View Details
    • Contact for pricing

      Cambridge Mixed-Use Development Opportunity

      Mixed-use property near Harvard with development potential.
      148 Huron Ave, Cambridge, MA 02138
      View Details
    • $589,900

      Harvard Square Professional Suite

      Professional suite in prime Harvard Square location.
      1105 Massachusetts Ave, Cambridge, MA 02138
      View Details

    Similar Nearby for Lease

    • Contact for pricing
      2,654 SF

      Harvard Square Office Building Available

      8,500 SF office space in prime Harvard Square location.
      44 R Brattle St, Cambridge, MA 02138
      View Details
    • Contact for pricing
      2,838 SF

      Harvard Square Office/Retail Building

      Three-story office/retail building in the heart of Harvard Square.
      95-97 Mount Auburn St, Cambridge, MA 02138
      View Details
    • $25 SF/Yr
      3,000 SF

      Cambridge Office Suite For Lease

      3,000 sq ft office suite near public transportation.
      26 New St, Cambridge, MA 02138
      View Details
    • Contact for pricing

      Cambridge Office/Medical Space Available

      Office and medical space for rent in Cambridge, Massachusetts.
      10 Wilson Rd, Cambridge, MA 02138
      View Details
    • Contact for pricing
      1,951 SF

      Furnished Office Sublease Opportunity

      Move-in ready, furnished office space available for sublease.
      2 Bennett St, Cambridge, MA 02138
      View Details
    • Contact for pricing

      Mixed-Use Property in Cambridge, MA

      Mixed-use property featuring hotel, condominiums, office, retail, and parking.
      1 Bennett St, Cambridge, MA 02138
      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.
    77 Bay State Rd
    Cambridge, MA 02138
    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
    77 Bay State Rd, Cambridge, MA, 02138
    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!