Log In/Sign Up
Your email has been sent.
117-121 Trapelo Rd 3,393 SF Vacant Retail Building Belmont, MA 02478 $1,350,000 ($397.88/SF) 5.48% Cap Rate
INVESTMENT HIGHLIGHTS
- High Traffic Count
- Street Level Retail
- 100% Occupancy
EXECUTIVE SUMMARY
Fully improved as a restaurant and nail salon.
Fully Tenanted with term on lease contracts.
Modified Gross Leases
Property can be viewed by appointment only. Interested parties must provide proof of funds prior to scheduling a tour. Tours will be scheduled over next 14 days and a call for offers will follow.
Fully Tenanted with term on lease contracts.
Modified Gross Leases
Property can be viewed by appointment only. Interested parties must provide proof of funds prior to scheduling a tour. Tours will be scheduled over next 14 days and a call for offers will follow.
DATA ROOM Click Here to Access
- Operating and Financials
FINANCIAL SUMMARY (ACTUAL - 2025) |
ANNUAL | ANNUAL PER SF |
|---|---|---|
| Gross Rental Income |
$95,700
|
$28.21
|
| Other Income |
-
|
-
|
| Vacancy Loss |
-
|
-
|
| Effective Gross Income |
$95,700
|
$28.21
|
| Taxes |
$13,833
|
$4.08
|
| Operating Expenses |
$7,835
|
$2.31
|
| Total Expenses |
$21,668
|
$6.39
|
| Net Operating Income |
$74,032
|
$21.82
|
FINANCIAL SUMMARY (ACTUAL - 2025)
| Gross Rental Income | |
|---|---|
| Annual | $95,700 |
| Annual Per SF | $28.21 |
| Other Income | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Effective Gross Income | |
|---|---|
| Annual | $95,700 |
| Annual Per SF | $28.21 |
| Taxes | |
|---|---|
| Annual | $13,833 |
| Annual Per SF | $4.08 |
| Operating Expenses | |
|---|---|
| Annual | $7,835 |
| Annual Per SF | $2.31 |
| Total Expenses | |
|---|---|
| Annual | $21,668 |
| Annual Per SF | $6.39 |
| Net Operating Income | |
|---|---|
| Annual | $74,032 |
| Annual Per SF | $21.82 |
PROPERTY FACTS
Sale Type
Investment or Owner User
Property Type
Retail
Property Subtype
Building Size
3,393 SF
Building Class
C
Year Built/Renovated
1930/2017
Price
$1,350,000
Price Per SF
$397.88
Cap Rate
5.48%
NOI
$74,032
Percent Leased
Vacant
Tenancy
Multiple
Building Height
1 Story
Building FAR
0.60
Lot Size
0.13 AC
Zoning
LB1 - Commercial
Frontage
AMENITIES
- Bus Line
- Commuter Rail
- Restaurant
- Wheelchair Accessible
- Accent Lighting
- Recessed Lighting
- Air Conditioning
Walk Score®
Very Walkable (85)
NEARBY MAJOR RETAILERS
PROPERTY TAXES
| Parcel Number | BELM-000012-000132 | Total Assessment | $1,335,000 |
| Land Assessment | $747,000 | Annual Taxes | $13,833 ($4.08/SF) |
| Improvements Assessment | $588,000 | Tax Year | 2025 |
PROPERTY TAXES
Parcel Number
BELM-000012-000132
Land Assessment
$747,000
Improvements Assessment
$588,000
Total Assessment
$1,335,000
Annual Taxes
$13,833 ($4.08/SF)
Tax Year
2025
1 of 4
VIDEOS
MATTERPORT 3D EXTERIOR
MATTERPORT 3D TOUR
PHOTOS
STREET VIEW
STREET
MAP
Presented by
117-121 Trapelo Rd
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.