Log In/Sign Up
Your email has been sent.
113 Spruce St 6 Unit Apartment Building $937,500 ($156,250/Unit) 8.01% Cap Rate Leominster, MA 01453



Investment Highlights
- Offered at $937,500, an in-place NOI of $75,000 results in a going in cap rate of 8.01% and 10.44% Cash-On-Cash Return at standard financing terms
Executive Summary
Marcus & Millichap is pleased to present 113 Spruce Street in Leominster, Massachusetts — a six-unit multifamily asset consisting of three one-bedroom units and three two-bedroom units. The property provides off-street parking for every unit, along with an on-site laundry room. Situated on a corner lot at Spruce St and Wells Court in Leominster's Frenchville neighborhood, the property overlooks Mechanic Street Park. Tenants benefit from excellent connectivity and proximity to major demand drivers: the MBTA Fitchburg Line is just a five minute drive (1.7 miles), providing commuter rail access to Boston; UMass Memorial Health Leominster is also a five minute drive away (1.7 miles); downtown Leominster is a short half-mile from the property; and the Mall at Whitney Field, home to national retailers, is also a five minute drive away (1.2 miles).
This asset delivers day-one cash flow with no near-term capital expenditure requirements, making it ideal for income-focused investors seeking durable returns without a heavy value-add component. Leominster's gateway-city positioning, established industry and employment base, and Central Massachusetts' documented regional housing shortfall of 20,500 units by 2035 support sustained renter demand and strong occupancy — favorable fundamentals for both current cash-on-cash performance
and future exit liquidity.
This asset delivers day-one cash flow with no near-term capital expenditure requirements, making it ideal for income-focused investors seeking durable returns without a heavy value-add component. Leominster's gateway-city positioning, established industry and employment base, and Central Massachusetts' documented regional housing shortfall of 20,500 units by 2035 support sustained renter demand and strong occupancy — favorable fundamentals for both current cash-on-cash performance
and future exit liquidity.
Financial Summary (Actual - 2025) Click Here to Access |
Annual | Annual Per SF |
|---|---|---|
| Gross Rental Income |
$99,999
|
$9.99
|
| Other Income |
$99,999
|
$9.99
|
| Vacancy Loss |
$99,999
|
$9.99
|
| Effective Gross Income |
$99,999
|
$9.99
|
| Taxes |
-
|
-
|
| Operating Expenses |
-
|
-
|
| Total Expenses |
$99,999
|
$9.99
|
| Net Operating Income |
$99,999
|
$9.99
|
Financial Summary (Actual - 2025) Click Here to Access
| Gross Rental Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Other Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Vacancy Loss | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Effective Gross Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Taxes | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Operating Expenses | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Total Expenses | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Net Operating Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
Property Facts
| Price | $937,500 | Building Class | C |
| Price Per Unit | $156,250 | Lot Size | 0.16 AC |
| Sale Type | Investment | Building Size | 8,804 SF |
| Cap Rate | 8.01% | Average Occupancy | 100% |
| No. Units | 6 | No. Stories | 3 |
| Property Type | Multifamily | Year Built | 1900 |
| Property Subtype | Apartment | Parking Ratio | 1.22/1,000 SF |
| Apartment Style | Low-Rise | Opportunity Zone |
Yes
|
| Price | $937,500 |
| Price Per Unit | $156,250 |
| Sale Type | Investment |
| Cap Rate | 8.01% |
| No. Units | 6 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Low-Rise |
| Building Class | C |
| Lot Size | 0.16 AC |
| Building Size | 8,804 SF |
| Average Occupancy | 100% |
| No. Stories | 3 |
| Year Built | 1900 |
| Parking Ratio | 1.22/1,000 SF |
| Opportunity Zone |
Yes |
Amenities
Unit Amenities
- Air Conditioning
- Heating
- Kitchen
- Oven
- Sprinkler System
- Range
- Tub/Shower
- Smoke Free
Site Amenities
- 24 Hour Access
- Tenant Controlled HVAC
- Smoke Free
- Smoke Detector
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 2+1 | 3 | - | 1 |
| 1+1 | 3 | - | 1 |
1 1
Moderately walkable
60/100
Very drivable
80/100
Limited public transit
30/100
Fairly bikeable
40/100
Property Taxes
| Parcel Number | LEOM-000042-000014 | Improvements Assessment | $577,100 |
| Land Assessment | $108,900 | Total Assessment | $686,000 |
Property Taxes
Parcel Number
LEOM-000042-000014
Land Assessment
$108,900
Improvements Assessment
$577,100
Total Assessment
$686,000
1 of 14
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
113 Spruce St
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.
