Active real-estate-and-business ready-to-open

Leicester, MA Development

Price
$1,200,000.00
Listing Tags
Beds
24
Size
4888 sqft
Type
Single Family

Overview

1003 Main Street in Leicester, Massachusetts is an established 30-bed men’s recovery residence offered at $1,200,000. The 4,888 sq. ft. property has been fully repositioned for recovery housing use, with renovation and layout work substantially complete, offering buyers a configured, high-capacity residential asset in Worcester County with the core physical infrastructure already in place.

Lease and Income Structure

1003 Main Street, Leicester, MA 01524 is an established men’s recovery residence located in Worcester County, Massachusetts. The property is offered for sale at $1,200,000 and consists of approximately 4,888 square feet configured for a 30-bed recovery housing use.

The property has already been repositioned for use as a recovery residence. According to the offering memorandum, the renovation and layout work contemplated under the original development plan have been completed, creating a functional, high-capacity residential environment designed for structured recovery housing operations.

Unlike a development or heavy renovation opportunity, this offering is centered on acquiring a stabilized or near-stabilized operating asset. The physical redevelopment is substantially complete, and the property’s core infrastructure is already in place. The memo describes the asset as well suited for recovery housing operators seeking an existing home, mission-driven investors seeking purpose-driven real estate, and buyers seeking operating income with potential expansion upside.

Key property details include:

  • Address: 1003 Main Street, Leicester, MA 01524
  • Asking Price: $1,200,000
  • Property Type: Men’s recovery residence
  • County: Worcester County, MA
  • Building Size: 4,888 sq. ft.
  • Service Capacity: 30 beds
  • Room Mix: 4 private beds and 26 shared beds
  • Projected Stabilized Recovery Housing Value: Approximately $1,200,000
  • Residential Fallback Value Without Lease: Approximately $800,000
  • Projected Annual Lease Revenue: $102,000
  • Projected Facility NOI: $99,800

The property may be appropriate for a buyer seeking an income-producing recovery housing asset with completed improvements, established residential configuration, and a purpose-built operating model. The offering memorandum values the property primarily using the income approach, reflecting its projected income-producing capacity under a structured lease to a qualified operator.

Property Financials
Bed Data
Private Beds 4
Shared Beds 20
Total Beds 24
Vacancy Rate (estimated) 20%
House Mentors 2.1
Revenue-Producing Beds 17.10
Weekly Rent $180.00
Intake Fee $200.00
Revenue (Annual)
Total Potential Rent Income $224,640.00
Less: Vacancy & Loss $44,928.00
Less: Mentor Rent Credit $19,656.00
Plus: Intake Fee Revenue $7,680.00
Plus: Laundry Service Revenue $3,994.00
Total Revenue $171,730.00
Expenses (Annual)
Operating Expenses $28,473.00
Property Taxes $5,735.35
Property Insurance $3,600.00
Valuation
Capitalization Rate 10%