
1325 Main St Tewksbury — Photo 1 of 4
$3,000,000
Investment Analysis — 1325 Main St
Tewksbury, MA 01876
Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a home in 01876 carries an estimated $2,240/mo in gross rent — about a 0.33% cap rate and $9,954/yr in estimated NOI at the $3,000,000 list price. Adjust every assumption in the calculator below.
Beds
--
Baths
--
SqFt
--
Style
Other
Built
--
1325 Main Street presents a fully permitted mixed-use development opportunity along Route 38 in Tewksbury, Massachusetts. The approximately 2.10-acre site is approved for a four-building development consisting of 14 garden-style apartments, a required 14-bay private residential garage, and a 16,800 SF office-over-storage building containing six commercial suites. The property offers a flexible acquisition structure. A buyer may purchase the entire mixed-use development, acquire only the residential component with the apartment buildings and garage, or purchase the commercial component separately. The residential portion includes two matching two-story buildings with seven apartments each. The approved unit mix consists of four 1 bedroom apartments and ten 2 bedroom apartments, with two units designated as affordable. The residential component includes 37 parking spaces—14 private garage stalls and 23 surface spaces. The commercial component is approved as a 16,800 SF building with 8,400 SF of office space above 8,400 SF of grade-level storage. The current plans provide six individual suites, each featuring a grade-level overhead door, private interior stairway, restroom, office space, and covered entrance. An owner-user may also reconfigure the interior for a single company, fewer larger suites, or a customized office-and-storage layout while maintaining the approved building footprint. The vacant, rough-graded site offers approximately 241.7 feet of frontage on Main Street/Route 38 and is located within the Mixed Use Business zoning district. Public water, sewer, natural gas, and electricity are available in the street. Rare opportunity to acquire an approved development with multiple purchase and build-out strategies.
Estimates — not financial advice
These figures are illustrative estimates for informational purposes only — not an appraisal, valuation, or guarantee of rent, income, or returns, and not financial, tax, or investment advice. Rent is either the figure reported on the MLS listing — in-place rent that may differ from market and is not verified against the actual leases — or, where the listing reports none, an estimate from HUD Small Area Fair Market Rents, a government benchmark that may differ from actual market rent. Each figure is labelled with its source. Cap rate, NOI, and returns depend on the assumptions shown, which you can change. MLS and other third-party data may be inaccurate or out of date. Verify all figures independently and consult your own financial, tax, and legal advisors before making any investment decision.
Property Details
Financials
Parking
Interior Specifications
Climate & Utilities
Building & Exterior
Property & Lot
Geography
Listing Agent: Jeffrey Borstell
Listing Office: J. Borstell Real Estate, Inc.
MLS® Number: 73578952


