Log In/Sign Up
Your email has been sent.
The Warwick 13 Warwick St 27 Unit Apartment Building $16,500,000 ($611,111/Unit) 5.15% Cap Rate Somerville, MA 02145
Investment Highlights
- New Construction
- Condo Quality Finishes
- #1 Builders in the Somerville Market
Executive Summary
EXCLUSIVE OPPORTUNITY AT 13 WARWICK STREET: A newly built 28-unit rental property in Somerville’s prime Spring Hill neighborhood—just 15 minutes from downtown Boston and close to Davis Square. Developed by SMT Development and Prominent Builders, who have completed 100+ projects in Somerville, the building offers condo-quality finishes and a unit mix of 10 studios, 2 one-bedrooms, 13 two-bedrooms, and 2 three-bedrooms, including 23 market-rate and 5 affordable units. Additional highlights include 11 garage parking spaces, a projected rent roll of $91,500 per month, and annual income potential of $1.1M. Located just a 5-minute walk to the Green Line T stop, the property will be delivered 100% complete with a certificate of occupancy expected in February 2026. CALL FOR OFFERS: December 15th. Construction plans are available in the MLS documents; financials are available upon request.
Data Room Click Here to Access
Financial Summary (Pro Forma - 2026) |
Annual | Annual Per SF |
|---|---|---|
| Gross Rental Income |
$1,100,000
|
$27.67
|
| Other Income |
-
|
-
|
| Vacancy Loss |
-
|
-
|
| Effective Gross Income |
$1,100,000
|
$27.67
|
| Taxes |
-
|
-
|
| Operating Expenses |
$250,000
|
$6.29
|
| Total Expenses |
$250,000
|
$6.29
|
| Net Operating Income |
$850,000
|
$21.38
|
Financial Summary (Pro Forma - 2026)
| Gross Rental Income | |
|---|---|
| Annual | $1,100,000 |
| Annual Per SF | $27.67 |
| Other Income | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Effective Gross Income | |
|---|---|
| Annual | $1,100,000 |
| Annual Per SF | $27.67 |
| Taxes | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Operating Expenses | |
|---|---|
| Annual | $250,000 |
| Annual Per SF | $6.29 |
| Total Expenses | |
|---|---|
| Annual | $250,000 |
| Annual Per SF | $6.29 |
| Net Operating Income | |
|---|---|
| Annual | $850,000 |
| Annual Per SF | $21.38 |
Property Facts
Amenities
Unit Amenities
- Air Conditioning
- Balcony
- Heating
- Kitchen
- Refrigerator
- Oven
- Tub/Shower
- Patio
Site Amenities
- 24 Hour Access
- Courtyard
- Smoke Free
- Walking/Biking Trails
- Roof Terrace
- Elevator
- Walk-Up
- Smoke Detector
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| Studios | 10 | $2,775 | 450 - 550 |
| 1+1 | 2 | $3,120 | 600 |
| 2+2 | 13 | $4,175 | 800 - 1,030 |
| 3+2 | 2 | $5,500 | 1,030 |
1 1
Walk Score®
Very Walkable (89)
Transit Score®
Excellent Transit (83)
Bike Score®
Biker's Paradise (99)
Property Taxes
| Parcel Number | SOME-000033-F000000-000002 | Total Assessment | $2,916,400 (2025) |
| Land Assessment | $1,680,000 (2025) | Annual Taxes | $0 ($0.00/SF) |
| Improvements Assessment | $1,236,400 (2025) | Tax Year | 2026 |
Property Taxes
Parcel Number
SOME-000033-F000000-000002
Land Assessment
$1,680,000 (2025)
Improvements Assessment
$1,236,400 (2025)
Total Assessment
$2,916,400 (2025)
Annual Taxes
$0 ($0.00/SF)
Tax Year
2026
1 of 22
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
The Warwick | 13 Warwick St
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.
Your message has been sent!
Activate your LoopNet account now to track properties, get real-time alerts, save time on future inquiries, and more.