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

    86 Water St Worcester, MA 01604-5031

    • Turn key restaurants
    • 7,248 SF
    • 0.20 lot acres
    OFF-MARKET
    Last Sale
    Aug 02, 2021
    $200,000
    Value Estimations
    $160,000
    Show details
    Cap Rate Potential
    Location Intelligence
    Property ID
    US38-0658657
    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

    • Bay State Bakery / Restaurant / Bakery

    Property Details for 86 Water St

    Year built
    1925
    Construction
    MASONRY/CONCRETE MASONRY UNITS (CMUS)
    Lot size
    0.20 lot acres
    Property size
    7,248 SF
    Zone code
    BG-3
    Property type
    Turn key restaurants
    APN
    WORC M:04 B:021 L:04+05
    APU
    WORCM04B021L0405

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

      Method
      Estimation
      Statistic approach
      $160,000
      ML approach
      $210,000

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

    Location Insight

    • Map
    • Local Demand
    City
    Worcester
    County
    Worcester
    State
    Massachusetts
    Longitude
    -71.7961
    Latitude
    42.2566
    CBSA code
    49340
    CBSA name
    WORCESTER, MA-CT 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
    $22,076
    $166,200
    $568,700
    $734,900
    -
    $0.00
    $0.00
    $0.00

    Comparable in this City

    • Value Estimation
      $475,000
      4,280 SF

      395 Grafton St

      RESTAURANT • 4,280 SF
      395 Grafton St, Worcester, MA 01604-3819
      View Details
    • Value Estimation
      $575,000
      4,377 SF

      966 Grafton St

      RESTAURANT • 4,377 SF
      966 Grafton St, Worcester, MA 01604-2034
      View Details
    • Value Estimation
      $255,000
      1,218 SF

      250 Franklin St

      RESTAURANT • 1,218 SF
      250 Franklin St, Worcester, MA 01604-4913
      View Details
    • Value Estimation
      $300,000
      2,838 SF

      112 Grn St

      RESTAURANT • 2,838 SF
      112 Grn St, Worcester, MA 01604-4126
      View Details
    • Value Estimation
      $400,000
      6,188 SF

      90 Harding St

      RESTAURANT • 6,188 SF
      90 Harding St, Worcester, MA 01604-5013
      View Details
    • Value Estimation
      $475,000
      3,208 SF

      990 Grafton St

      RESTAURANT • 3,208 SF
      990 Grafton St, Worcester, MA 01604-2034
      View Details

    Similar Nearby for Sale

    • $275,000

      Turnkey Restaurant Business Opportunity

      Profitable pizza and seafood restaurant business for sale.
      752 Grafton St, Worcester, MA 01604
      View Details
    • $2,490,000

      Turnkey Mixed-Use Investment Opportunity

      Fully renovated, leased mixed-use property with restaurant and apartments.
      50 Water St, Worcester, MA 01604
      View Details
    • $1,250,000
      2,560 SF

      Retail Space with Dedicated Parking

      Retail property featuring an open floor plan and dedicated parking.
      181 Shrewsbury St, Worcester, MA 01604
      View Details
    • $1,999,999

      Turn-Key Mixed-Use Investment Property

      Nine-unit mixed-use property with residential and commercial spaces for sale.
      312 Grafton St, Worcester, MA 01604
      View Details
    • $2,490,000

      Mixed-Use Investment Opportunity

      Three-unit mixed-use property in a high-visibility location.
      162 Harding St, Worcester, MA 01604
      View Details
    • $1,600,000

      Shrewsbury Street Multifamily Development Opportunity

      Permitted 24-unit multifamily with commercial space in prime location.
      393-397 Shrewsbury St, Worcester, MA 01604
      View Details

    Similar Nearby for Lease

    • $7,850 /Mo

      Restaurant/Bar Space near Polar Park

      Former bar/restaurant space in Worcester's Canal District near Polar Park.
      97 Water St, Worcester, MA 01604
      View Details
    • $5,000 /Mo

      Canal District Restaurant/Bar Opportunity

      Former bar space for rent in vibrant Canal District.
      97-103 Water St, Worcester, MA 01604
      View Details
    • $3,000 /Mo

      Prime Retail/Office Space Available

      1,700 sq ft commercial space ideal for retail/office/food business.
      488 Grafton St, Worcester, MA 01604
      View Details
    • $3,500 /Mo
      871 SF

      Worcester Public Market Retail Space

      Retail space with full kitchen and bar in Worcester Market.
      152 Green St, Worcester, MA 01604
      View Details
    • Contact for pricing
      24,768 SF

      Shrewsbury Street Marketplace: Retail Spaces

      Worcester, MA: prime retail/restaurant space.
      225 Shrewsbury St, Worcester, MA 01604
      View Details
    • $35 SF/Yr
      113,926 SF

      Worcester Retail Space: Cove Development

      Prime 2,000 sq ft retail space in vibrant Canal District.
      89 Green St, Worcester, MA 01604
      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.
    86 Water St
    Worcester, MA 01604-5031
    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.