Active
46 Days on market
10-24 University Rd. Brookline — Photo 1 of 8

10-24 University Rd. Brookline — Photo 1 of 8

$15,750,000

Investment Analysis — 10-24 University Rd.

Brookline, MA 02445

Based on rent reported on the MLS listing, a 21-unit multi-family in 02445 carries $79,050/mo in gross rent — about a 3.43% cap rate and $539,944/yr in estimated NOI at the $15,750,000 list price. Adjust every assumption in the calculator below.

View Standard Listing

Beds

79

Baths

30.5

SqFt

35,512

Style

5-9 Family

Built

1910

Rare opportunity to acquire a generational asset in the heart of Washington Sq., Brookline. Just a stone’s throw away from Beacon St. – 10-24 University Rd. is positioned alongside one of the most transit-oriented throughfares in/around Greater Boston, providing immediate MBTA access to major universities, like BU, Northeastern and Wentworth, the Longwood Medical Area and the many tech and engineering hubs in Kenmore Sq./Downtown Boston. Addressed as 10-12, 16-18 and 22-24 University Rd., the offering consists of three (3) 7-unit buildings and eleven (11) surface level parking spaces on contiguous parcels spanning 23,479 sq./ft. in cumulative lot size. Gross building area within the shells of all three buildings amounts to 57,928 sq./ft. but twenty-one (21) residential units comprise 35,512 sq./ft. of living space, with eighteen (18) 4-5 bedroom dwellings across the first, second and third levels and three (3) 1-2 bedroom dwellings on the garden levels. While substantial value-add potential can be achieved by preserving the current building designs, additional opportunities may also exist by tapping into unutilized space on the fourth floors/garden levels, rearranging floorplans and/or increasing the total unit count.

Estimates — not financial advice

These figures are illustrative estimates for informational purposes only — not an appraisal, valuation, or guarantee of rent, income, or returns, and not financial, tax, or investment advice. Rent is either the figure reported on the MLS listing — in-place rent that may differ from market and is not verified against the actual leases — or, where the listing reports none, an estimate from HUD Small Area Fair Market Rents, a government benchmark that may differ from actual market rent. Each figure is labelled with its source. Cap rate, NOI, and returns depend on the assumptions shown, which you can change. MLS and other third-party data may be inaccurate or out of date. Verify all figures independently and consult your own financial, tax, and legal advisors before making any investment decision.

Property Details

Financials

Original Price$15,750,000
Annual Taxes$180,992

Parking

Garage0
Off-Street11

Interior Specifications

Total Rooms99
FireplacesNone
FlooringVaries, Hardwood
BasementFull

Climate & Utilities

Heating--
Cooling--
WaterPublic
SewerPublic Sewer

Building & Exterior

ConstructionFrame
RoofShingle
FoundationStone, Brick/Mortar
ZoningM15

Property & Lot

Acres0.54
SqFt Lot23,479
Lot FeaturesLevel

Neighborhood

Public Transportation • Shopping • Park • Walk/Jog Trails • Medical Facility • Bike Path

Geography

Listing Provided By

Listing Agent: Joe Danisch

Listing Office: Coelho Realty Group LLC

MLS® Number: 73554361