Contacts

JMR Commercial RE Services
Property Details
- Property Type Special Purpose
- Property Size 9,929 SF
- Lot Size 60,984 SF
- Zoning General Business
- Parking Spaces Avail. 24
- Parking Ratio 2.42 / 1,000 SF
- Year Built 1910
- Date Updated Sep 9, 2025
A 2 to 2½ story wood frame, vinyl sided, former nursing home, Victorian-style structure, with a combination slate and asphalt shingle roof, 100% sprinklered, a full granite/brick foundation walled and concrete slab basement, built circa 1910, renovated in 2002 and over time. The property is state certified as a 53-bed sober house under the 12-Step Education Program of New England. This investment offers tremendous upside, when stabilized at an 85% occupancy (currently at 73% annualized). Rents will be increased, as of October 2025, to $310 per week for singles, $235 per week for shared accommodations, $1,250 per month for singles and $1,000 for shared accommodations (includes food). To date, the mix has historically been 10% monthly fees and 90% weekly fees. The property is in need of an upgrade.
Stabilized Proforma - The property has 53 beds and a gross building area of 9,929 sq ft. Gross scheduled income totals $691,219 ($69.62/sq ft), including $6,625 from laundry ($125/bed/yr). After a 15% vacancy or collection loss ($103,683 or $10.44/sq ft), the effective gross income is $587,536 ($59.17/sq ft). Total expenses are $140,446 ($14.15/sq ft), or 23.90% of EGI, with key items: administrative $5,875.36 (1%), repairs $29,376.81 (5%), marketing $300 (0.05%), insurance $12,000 (2.04%), electricity $12,000 (2.04%), gas $1,572.81 (0.27%), oil $13,061.43 (2.22%), water/sewer $10,000 (1.70%), landscaping $1,000 (0.17%), snow plowing $1,500 (0.26%), trash $3,996.40 (0.68%), internet $3,300 (0.56%), food/household $11,800 (2.01%), payroll $30,000 (5.11%), licenses/permits $691.67 (0.12%), and reserve replacement $3,971.60 (0.68%). Net operating income is $447,090 ($45.03/sq ft), or 76.10% of EGI.
If you have any questions or would like to schedule a viewing, please call or send us an email.
Reach out to the broker for more info on lease terms and amenities
Attachments
Getting around
-
Walk Score ®
-
Bike Score ®
Location
- City Billerica, MA
- Neighborhood Pinehurst
- Zip Code 01862
- Market Suburban Boston
Points of Interest
-
North Billerica
1.68 miles
-
Lowell
5.05 miles
-
Swamp Locks
5.41 miles
-
Lower Locks
5.44 miles
-
Visitor Center
5.58 miles
-
Moody Street Gatehouse
5.62 miles
-
Boott Mills
5.63 miles
-
George Ayotte Parking Facility
5.75 miles
-
Suffolk Mill
5.86 miles
-
Anderson RTC
7.63 miles
-
Cumberland Farms
0.22 miles
-
Speedway
1.11 miles
-
Global
1.35 miles
-
Mobil
1.37 miles
-
Fill N Chill
2.55 miles
-
ChargePoint
3.02 miles
-
Shell
4.00 miles
-
Lowell MA - Tesla Supercharger
4.05 miles
-
Petroil
4.06 miles
-
EVgo
6.81 miles
-
Billerica State Forest Parking
1.61 miles
-
Commuter Rail Parking
1.67 miles
-
MBTA Parking
1.68 miles
-
Lot A
2.99 miles
-
Lot B
3.02 miles
-
Lot D
3.15 miles
-
Lot F
3.28 miles
-
Lot G
3.33 miles
-
Minnie Reid Conservation Area Parking
3.36 miles
-
Dudley Park
3.38 miles
-
Courtyard
2.26 miles
-
Sonesta Select
3.81 miles
-
Motel 6
3.89 miles
-
Best Western Plus Chelmsford Inn
4.20 miles
-
Radisson Chelmsford Hotel
4.36 miles
-
Homewood Suites
4.48 miles
-
Hampton Inn Boston Bedford Burlington
4.49 miles
-
DoubleTree by Hilton Hotel
4.66 miles
-
Bedford Motel
5.19 miles
-
Fairfield Inn Boston Tewksbury/Andover
5.36 miles
-
Market Basket
0.98 miles
-
Big Lots
1.12 miles
-
Burlington
1.13 miles
-
Walmart Supercenter
3.74 miles
-
Stop & Shop
4.00 miles
-
Summer Street Grocers
4.05 miles
-
Kohl's
4.09 miles
-
Hannaford
4.11 miles
-
TJ Maxx
4.19 miles
-
Marshalls
4.27 miles
Access more in-depth information about this property — including ownership, tenant details, property characteristics and transaction history, along with local market insights and much more — on CommercialEdge.

JMR Commercial RE Services