Active real-estate-and-business needs-renovation

309 Main Street, Brockton MA

Price
$1,175,000.00
Listing Tags
value-add
Beds
38
Size
11998 sqft
Type
Single Family
309 Main Street, Brockton MA

Overview

309 Main Street in Brockton presents a rare opportunity to acquire a massive historic property with exceptional sober living potential. The home is in need of approximately $100,000 in renovations, primarily cosmetic, and upon completion we believe it may support a value of more than $1.3 million as residential real estate and more than $2 million under an income-based valuation. With conservative underwriting that assumes 20% vacancy, the projected sober living operation is expected to generate approximately $8,000 per month after expenses, including mortgage, taxes, and insurance. For a qualified buyer, this may also be structured as a no-money-down acquisition through owner financing.

Lease and Income Structure

309 Main Street is a substantial historic home in Brockton, Massachusetts, ideally suited for conversion into a men’s sober living residence. Brockton remains a strong market for recovery housing, with significant need for structured, safe, and accountable sober living options for men in recovery. This property offers the scale, location, and layout needed to meet that demand while also creating a compelling real estate and operating opportunity for the right buyer.

The renovation scope is estimated at approximately $100,000, and the work is expected to be primarily cosmetic. The property already has the presence and character of a landmark residence, with the kind of size and architectural quality that is difficult to replicate. Once renovated, we believe the home may be worth more than $1.3 million as a completed residential property and more than $2 million when valued based on its income-producing potential. Assuming a 20% vacancy factor, the sober living operation is projected to produce approximately $8,000 per month after all major expenses, including mortgage, taxes, and insurance.

The home itself has notable historic significance. The property is known as the Gardner J. Kingman House, a Queen Anne-style residence built in 1886 and designed by local architect Wesley Lyng Minor. According to the attached Wikipedia page, it was the first brick residence built in Brockton and is listed on the National Register of Historic Places. The home was later converted for commercial use and served for many years as a funeral home.

This is a unique opportunity to restore a beautiful historic property while creating urgently needed recovery housing in a strong Massachusetts market. For a qualified buyer, the acquisition may be structured as a no-money-down transaction through owner financing, making this an unusually accessible opportunity for an operator or investor prepared to complete the renovations and bring the home into service.

Property Financials
Bed Data
Private Beds 1
Shared Beds 37
Total Beds 38
Vacancy Rate (estimated) 20%
House Mentors 1
Revenue-Producing Beds 29.40
Weekly Rent $180.00
Intake Fee $200.00
Revenue (Annual)
Total Potential Rent Income $355,680.00
Less: Vacancy & Loss $71,136.00
Less: Mentor Rent Credit $9,360.00
Plus: Intake Fee Revenue $12,160.00
Plus: Laundry Service Revenue $6,323.00
Total Revenue $293,667.00
Expenses (Annual)
Operating Expenses $58,776.00
Property Taxes $17,218.00
Property Insurance $7,200.00
Operator Compensation $4,000.00
Total Expenses $87,194.00
Net Income
Net Operating Income $206,473.00
Valuation
Capitalization Rate 10%
Value on Cap Rate $2,064,730.00