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

    99 Walnut St, Unit D1 Saugus, MA 01906-1980

    • Office Properties & Spaces
    • 630 SF
    OFF-MARKET
    Last Sale
    Jan 11, 2022
    $94,000
    Value Estimations
    $115,000
    Show details
    Cap Rate Potential
    Location Intelligence
    Property ID
    US38-0580955
    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

    • Angiolillo & Associates CPAs LLP / Tax Preparation Service / Certified Public Accountant
    • Law Paul CPA / Accountant
    • William Burton & Company, Inc / Tax Preparation Service / Financial Planner
    • Tax Force Professionals, Inc / Tax Preparation Service
    • Fitzgerald John F / Attorney

    Property Details for 99 Walnut St

    Year built
    1986
    Construction
    FRAME
    Property size
    630 SF
    Zone code
    NA
    Property type
    Office Properties & Spaces
    APN
    SAUG M:016-D B:0007 L:0006
    APU
    SAUGM016DB0007L0006

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

      Method
      Estimation
      Statistic approach
      $115,000
      ML approach
      $130,000

    • Comparable approach

      Method
      Estimation
      Statistic Estimate
      $134,000
      Market price range: $98.2k - $254k
      AI Estimate
      $105,000
      Market price range: $65.3k - $196k

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

    Location Insight

    • Map
    • Local Demand
    City
    Saugus
    County
    Essex
    State
    Massachusetts
    Longitude
    -71.0209
    Latitude
    42.4951
    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
    $1,936
    $0.00
    $87,800
    $87,800
    -
    $0.00
    $0.00
    $0.00

    Comparable in this City

    • Value Estimation
      $305,000
      2,144 SF

      99 Walnut St Ste A

      CONDOMINIUM OFFICES • 2,144 SF
      99 Walnut St Ste A, Saugus, MA 01906-1980
      View Details
    • Value Estimation
      $305,000
      880 SF

      200 Walnut St E E Ste

      CONDOMINIUM OFFICES • 880 SF
      200 Walnut St E E Ste, Saugus, MA 01906-1158
      View Details
    • Value Estimation
      $135,000
      1,527 SF

      99 Walnut St, Unit A1

      CONDOMINIUM OFFICES • 1,527 SF
      99 Walnut St, Saugus, MA 01906-1980
      View Details
    • Value Estimation
      $375,000
      2,160 SF

      194 Central St, Unit 1

      CONDOMINIUM OFFICES • 2,160 SF
      194 Central St, Saugus, MA 01906-2107
      View Details
    • Value Estimation
      $285,000
      1,088 SF

      99 Walnut St Ste G

      CONDOMINIUM OFFICES • 1,088 SF
      99 Walnut St Ste G, Saugus, MA 01906-1980
      View Details
    • Value Estimation
      $295,000
      1,495 SF

      200 Walnut St Ste D

      CONDOMINIUM OFFICES • 1,495 SF
      200 Walnut St Ste D, Saugus, MA 01906-1158
      View Details

    Similar Nearby for Sale

    • $950,000
      2,273 SF

      Saugus Mixed-Use Investment

      Prime Route 1 location, 100% occupied.
      144 Broadway, Saugus, MA 01906
      View Details
    • $1,100,000

      Established Auto Body Shop Building

      Well-established auto body shop with fenced yard and central AC.
      177 Central St, Saugus, MA 01906
      View Details
    • $899,000

      Saugus Duplex with In-Ground Pool

      Well-maintained duplex in Saugus with in-ground pool and ample parking.
      38 Vine St, Saugus, MA 01906
      View Details
    • $250,000
      0.04 Acres

      Saugus Restaurant - Turnkey Opportunity

      Thriving Restaurant, Prime Location, High Potential
      304 Lincoln Ave, Saugus, MA 01906
      View Details
    • $1,200,000

      Updated Two-Family Home in Saugus

      Stunningly updated two-family home with modern amenities and spacious layout.
      32-34 Mount Vernon St, Saugus, MA 01906
      View Details
    • $895,000

      Desirable Two-Family Home on Corner Lot

      Move-in ready two-family home with new roof and updated interiors.
      23 Sussex St, Saugus, MA 01906
      View Details

    Similar Nearby for Lease

    • Contact for pricing
      5,590 SF

      High Quality Office Space Available

      High-quality office space with ample parking and convenient highway access.
      1711-1715 Broadway, Saugus, MA 01906
      View Details
    • $25 SF/Yr

      Professional Office Space in Saugus

      Versatile office space in a prime Saugus location.
      38 Main St, Saugus, MA 01906
      View Details
    • Contact for pricing
      161,975 SF

      Target Plaza: Retail Space Available

      High-traffic Essex County retail center; 54,863 SF available.
      400 Lynn Fells Pkwy, Saugus, MA 01906
      View Details
    • $39 SF/Yr
      4,000 SF

      Prime Retail Space on Broadway

      High-visibility retail space for lease on Route 1.
      1565-1575 Broadway, Saugus, MA 01906
      View Details
    • Contact for pricing
      7,400 SF

      Retail Space in Hillside Plaza

      Retail spaces available in a densely populated, desirable location.
      723-759 Broadway, Saugus, MA 01906
      View Details
    • Contact for pricing
      2,900 SF

      Retail/Restaurant Space on Route 1

      2,900 SF retail/restaurant space with Route 1 visibility.
      180 Main St, Saugus, MA 01906
      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.
    99 Walnut St, Unit D1
    Saugus, MA 01906-1980
    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.