Pending real-estate-and-business operating-home

New Bedford Recovery

Price
$675,000.00
Listing Tags
value-add
Beds
25
Size
3685 sqft
Type
Two-Family
New Bedford Recovery

Overview

A furnished, operating sober living home in New Bedford, Massachusetts, sold together with a recovery housing business that has run there for more than six years. Offered as-is at $675,000. About $110,000 of third-floor completion work brings the house to 25 beds and an as-complete value of approximately $1.1 million.

Lease and Income Structure

This is a value-add purchase with two levers. The first is physical: finish the third floor and bring it into service. The second is operational: the home runs at roughly 60% occupancy today, so stronger admissions, referral relationships and house leadership raise income on the beds that already exist while the construction is under way.

The financing is built to keep cash to close low. Renovation financing covers 100% of the roughly $110,000 completion budget inside the first mortgage, and up to $100,000 of owner financing is available in second position behind it.

The home is sold fully furnished with its operating history intact, which removes most of the uncertainty of a ground-up conversion. It is best suited to an experienced operator or owner-operator who can run a construction schedule and a house at the same time. A passive investor should have a qualified operator and project manager in place before closing.

Property Financials
Bed Data
Private Beds 2
Shared Beds 23
Total Beds 25
Vacancy Rate (estimated) 20%
House Mentors 1
Revenue-Producing Beds 19.00
Weekly Rent $190.00
Intake Fee $200.00
Revenue (Annual)
Total Potential Rent Income $247,000.00
Less: Vacancy & Loss $49,400.00
Less: Mentor Rent Credit $9,880.00
Plus: Intake Fee Revenue $8,000.00
Plus: Laundry Service Revenue $4,160.00
Total Revenue $199,880.00
Expenses (Annual)
Operating Expenses $24,810.00
Property Taxes $8,000.00
Property Insurance $3,100.00
Operator Compensation $24,000.00
Total Expenses $59,910.00
Net Income
Net Operating Income $139,970.00
Valuation
Capitalization Rate 10%
Value on Cap Rate $1,399,700.00

Work Needed

The primary work is completion of the third floor, estimated at approximately $110,000. The 25-bed figure used in the financials assumes that work is finished and the space is in service.

This is a targeted completion scope, not a redevelopment. Diligence should cover the third-floor plans, permits, egress, fire protection and life safety systems, ceiling heights, bedroom and bathroom layout, HVAC and electrical.

Plan for operational stabilization alongside the construction. Current occupancy is approximately 60%, so admissions, marketing, referral relationships, house leadership and day-to-day management will drive how quickly the property reaches its full value.