Add Listing
    For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    Back to Search
    Mixed-Use Building in Downtown Millbury Title is generated by Realmo AI

    122 Elm St, Millbury, MA 01527

    View on Map
    Claim this Listing
    For Sale
    Under Contract
    $775,000

    MULTI_FAMILY - Millbury, MA

    Property size:
    4,048 SF
    Lot size:
    0.52 Acres
    Price / SF:
    $191/SF
    Added:
    Apr 21, 2026
    Days on Market:
    48
    Last Refresh:
    Jun 7 at 1:06 am

    Property Features for 122 Elm St

    General Information

    Property type
    Residential Multi Family
    Property subtype
    Other
    Zoning
    B1
    Bedrooms
    3
    Bathrooms
    3
    Rooms
    Bathroom 3, Bedroom 3, Bedroom 2, Bathroom 1, Bathroom 2, Bedroom 1
    Parking
    12
    Standard status
    Active Under Contract
    APN
    M:053 B:0000078 L:,3581349
    Size
    4,048 SF
    Lot size
    0.52 Acres

    Taxes and HOA fees

    Tax Year
    2025
    Tax Annual Amount
    6845

    Building Details

    Year built
    1830
    Floors in Building
    3
    Number of units
    3

    We can help!

    Listing Contact
    Bill Wright

    Listing agent Bill Wright License #5503

    Listing office REMAX Executive Realty 22 South Street, Suite 203, Hopkinton, MA

    Listing date Apr 21, 2026

    MLS# 73505081 Listing URL

    Copyright © 2026 MLS Property Information Network Inc. All rights reserved. All information provided by the listing agent/broker is deemed reliable but is not guaranteed and should be independently verified.

    HighLights

    • Prime downtown Millbury location.
    • Mixed‑use building with commercial space and two apartments.
    • Large parking lot plus municipal parking.
    • Stunning Greek Revival architecture with detailed woodwork.
    • Updated kitchens and baths in apartments.
    • Separate electric and natural gas heat (4 boilers).

    Overview

    This mixed-use building is located in downtown Millbury. The property, formerly a 4-family residence, now features 3 units. The first floor comprises commercial space currently occupied by a salon. The second floor includes one 2-bedroom apartment and one 1-bedroom apartment. Both apartments feature hardwood floors, large windows, and updated kitchens and baths. Architectural details include 2-story columns, a wrought iron fence, granite, and woodwork. The property includes a large parking lot in the back, with municipal lots on both sides providing additional parking. It features 4 boilers with natural gas heat, separate electric, town water and sewer, a brick walkway, and a fenced front yard. The lot size is 0.52 acres. The building size is 4,048 square feet. The zoning is B1.

    Local Financial Insights For Retail

    Simulate Cap Rate and NOI

    NOI Build-Up
    Vacancy
    income lost from leasable area expected to sit empty during the year — subtracted from gross rent.
    EGI (Effective Gross Income)
    gross rent minus vacancy losses — the realistic income before paying operating costs.
    OpEx (Operating Expenses)
    recurring costs to operate the property (property tax, insurance, utilities, maintenance, management) — excludes financing and capital improvements.
    NOI (Net Operating Income)
    income a property generates after operating costs but before financing and taxes.

    Component $ $/SF
    Gross rent $87.4k $21.60
    − Vacancy −$1.9k −$0.48
    EGI $85.5k $21.12
    − OpEx −$25.7k −$6.34
    NOI $59.9k $14.79
    4,048 SF · lease $21.60/SF/yr · vacancy 2.20% · expense 30.00%

    Alternative Uses

    Best Use
    Retail
    $855.1K
    $748.2K – $997.7K (±1% cap)
    NOI $59,859 @ 7.0% cap · market cap 7.72%
    Second Best
    Apartment 5plus
    $680.3K
    $595.3K – $793.7K (±1% cap)
    NOI $47,621 @ 7.0% cap · market cap 6.14%
    Theoretical Best
    Office A
    $1.38M
    $1.21M – $1.61M (±1% cap)
    NOI $96,763 @ 7.0% cap · market cap 12.49%
    Zoning and permitted uses should be independently verified with local authorities.
    Property Profile Location Intelligence

    Current Use by Public Records

    Edge Hair Studio Hair Salon

    Suggested Use

    Real Estate Agency Law Firm Restaurant Dental Office Spa & Massage Center Hair Salon Nail Salon Building Supply Gym & Fitness Center Daycare Center

    Zoning and permitted uses should be independently verified with local authorities.

    Location Insight

    • Map
    • Local Demand
    City
    Millbury
    County
    Worcester
    State
    Massachusetts
    Longitude
    -71.762457
    Latitude
    42.190785

    Nearby Similar for Sale

    • $674,900
      3,232 SF

      Well-Maintained Three-Family Home

      A well-kept three-unit property with separate utilities and updated electrical, offering strong rental income flexibility.
      198 W Main Street, Millbury, MA 01527
      View Details
    • $2,100,000
      8,700 SF

      Freestanding Retail Building with Loading Dock

      Freestanding retail building on a large lot with ADA access, ample parking, and a loading dock for operational flexibility.
      1485 Grafton Rd, Millbury, MA, MA 01527
      View Details
    • $775,000

      Mixed-Use Building in Downtown Millbury

      Prime real estate with commercial space and residential units.
      122 Elm St, Millbury, MA 01527
      View Details
    • $674,900
      3,232 SF

      Three-Family Income Property

      Well-maintained 3-unit building with separate utilities and updated electric panels, plus a 2-car garage and enclosed porch.
      198 West Main Street, Millbury, MA 01527
      View Details
    • $450,000

      Millbury Three-Family Investment Opportunity

      Three-family property in Millbury with income potential.
      303 West Main St, Millbury, MA 01527
      View Details
    • $775,000

      Mixed-Use Retail and Apartments

      Downtown Millbury mixed-use building with first-floor salon space and two apartments above, plus back parking and separate utilities.
      122 Elm St, Millbury, MA, MA 01527
      View Details
    • $625,000

      Office Building for Sale

      For-sale office building at 190 W Main St, Millbury, offering space for professional uses and owner-occupant flexibility.
      190 W Main St, Millbury, MA 01527
      View Details
    • $359,900

      Well-Maintained Two-Family Home

      Two-family home in Millbury with renovated unit and garage.
      2 Diane St, Millbury, MA 01527
      View Details
    • Contact for pricing
      25,000 SF

      25,000 SF Warehouse on 2.1 AC

      25,000 SF warehouse on 2.1 AC available for sale.
      190 W Main St, Millbury, MA 01527
      View Details

    FAQs

    What type of property is this?
    Mixed-use property - Prime mixed-use property with commercial space and residential units.
    Where is this mixed-use property located?
    The property is located at 122 Elm St Millbury, MA.
    What is the asking price?
    The asking price for this property is $775,000.
    What are key features of this property?
    This property features: Prime downtown Millbury location.; Mixed‑use building with commercial space and two apartments.; Large parking lot plus municipal parking.
    (508) 435-6700
    We can help!
    Listing Contact
    Bill Wright
    Real Estate License ID: 5503
    Request Owner's contact information
    Message sent successfully
    Error
    If you are the owner or broker of this property and would like to edit or remove this listing please send a message to web site administrator.
    Message sent successfully
    Error
    Email to Your Friends
    Link copied to clipboard
    Separate multiple addresses with a comma
    Message sent successfully
    Error

    Realmo Value Estimations

    Realmo estimates a property’s market value using a proprietary methodology that incorporates public data and user-submitted information. This cumulative value is generated by integrating a variety of conventional and innovative methods. 

    Disclaimer

    These figures are not official appraisals and should not be used as a substitute for a valuation performed by a licensed appraiser.
    Actual market value may differ due to factors not captured in the data. Estimates are offered for informational purposes only, and users should conduct independent research before making financial or investment decisions.
    By using this feature, you acknowledge that Realmo is not responsible for actions taken based on these estimates.

    AI approach

    Realmo AI Method estimates property value using machine learning models trained on millions of comparable listings, transactions, and market signals. It analyzes property features, location intelligence data, and current market dynamics to predict the most probable market value in real time.

    Realmo CapRate Calculation

    Realmo calculates the Capitalization Rate (Cap Rate) to help estimate a property's potential return on investment. The Cap Rate is a fundamental metric in commercial real estate that measures the relationship between a property's net operating income and its market value.

    How We Calculate Cap Rate

    Cap Rate Formula:
    Cap Rate (%) = (Net Operating Income / Property Value) × 100

    Net Operating Income (NOI) Formula:
    NOI = Area × Lease Rate × (1 - Vacancy Rate) × (1 - Operating Expense Ratio)

    Components

    Net Operating Income (NOI) represents the annual income a property generates after operating expenses:

    • Area: Building square footage from property records
    • Lease Rate: Annual $/sqft based on market data for the property type and geographic location
    • Vacancy Rate: Percentage of unoccupied space based on market data for the property type and location
    • Operating Expense Ratio: Operating costs as a percentage of income, varies by property type

    Property Value is derived from:

    • Recent sale price (if available)
    • Statistical models using comparable sales
    • AI-powered valuation estimates

    Example Calculation

    For a 100,000 sqft Office Building:

    • Lease Rate: $25.00/sqft/year (market data for Office in this area)
    • Vacancy Rate: 8% (market data for Office in this area)
    • Operating Expense Ratio: 35% (typical for Office properties)
    • Property Value: $15,000,000

    Step 1: Calculate NOI

    NOI = 100,000 × $25.00 × (1 - 0.08) × (1 - 0.35)
    NOI = 100,000 × $25.00 × 0.92 × 0.65
    NOI = $1,495,000/year

    Step 2: Calculate Cap Rate

    Cap Rate = ($1,495,000 / $15,000,000) × 100
    Cap Rate = 9.97%

    Property Type Considerations

    Net Operating Income calculations vary by property type due to different operating expense ratios:

    • Office: Higher expenses (30-40%) for HVAC, utilities, maintenance
    • Retail: Moderate expenses (25-35%) for common area maintenance
    • Industrial/Warehouse: Lower expenses (15-25%) for minimal tenant services
    • Multifamily: Moderate expenses (35-45%) including property management
    • Self-Storage: Lower expenses (25-35%) due to minimal maintenance

    Market lease rates and vacancy rates are specific to each property type and geographic location, reflecting local market conditions.

    Disclaimer

    These calculations are estimates for informational purposes only and should not be used as a substitute for professional financial analysis or appraisal.

    • Cap Rate calculations depend on market data that may change over time
    • Actual operating expenses, lease rates, and vacancy rates may differ from market averages
    • Individual property conditions, lease terms, and tenant quality significantly impact actual NOI
    • Property value estimates are approximations and not official appraisals
    • Cap rates vary widely by market, property condition, and investment risk profile

    Professional Guidance Recommended: Before making any investment or financial decisions, consult with licensed appraisers, commercial real estate brokers, and financial advisors who can evaluate your specific property and circumstances.
    By using this feature, you acknowledge that Realmo is not responsible for investment decisions or actions taken based on these estimates.

    Cap approach

    Capitalization Method calculates value based on estimated net operating income (NOI) and applying a market-based capitalization rate (cap rate), we estimate what a typical investor might be willing to pay for it.

    Comparable approach

    Comparable estimate is based on recent sales of similar nearby properties, adjusted for factors like size, condition, and location.

    Relative

    Relative property class coefficient uses factors that account for typical price differences between various asset types (e.g., retail vs. industrial) to provide a more accurate market-aligned estimate.

    Geo

    Comparable Sales Method, enhanced by Geo coefficients — location-based adjustment factors that reflect differences in price levels across neighborhoods, cities, or regions ensuring a more accurate, market-sensitive valuation.

    Stat Estimate

    This method estimates value based on actual market adjusted recent (~5 years) sales of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all similar sales ($/sqft) are above this value
    • Range-to: 75% of all similar sales ($/sqft) are below this value
    AI Estimate

    This method estimates value based on AI market estimation of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all estimations ($/sqft) are above this value
    • Range-to: 75% of all estimations ($/sqft) are below this value
    Alternative use

    Estimate considers the property’s potential value if used for a different purpose-based on zoning, demand, and market feasibility.

    More about this property
    Thanks! Your message was sent.
    Error! Your message wasn't sent.
    Please enter your name
    Please enter email
    Please enter the email in the correct format
    Please enter phone
    Please enter the number in the correct format
    Please enter message
    Thank You

    You are Unsubscribed From Notifications

    Thank You for Inquiry
    122 Elm St, Millbury, MA 01527
    letter with green check mark
    Check your email
    We sent you the
    agent's contact details. yellow underline
    Can't find it?
    Please check your junk/spam folder.
    Google sign-in failed. Please try again or use another login method.
    Sign Up Successful!
    You now have access to more from Realmo!