Add Listing
    For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    Back to Search
    Five-Unit Apartment Investment Title is generated by Realmo AI

    1222 Mammoth Rd, Dracut, MA 01826

    View on Map
    Claim this Listing
    New
    For Sale
    $850,000

    MULTI_FAMILY - Dracut, MA

    Property size:
    3,609 SF
    Lot size:
    0.37 Acres
    Price / SF:
    $235/SF
    Added:
    Jun 1, 2026
    Days on Market:
    4
    Last Refresh:
    Jun 4 at 6:06 pm

    Property Features for 1222 Mammoth Rd

    General Information

    Property type
    Residential Multi Family
    Property subtype
    Other
    Zoning
    R1
    Bedrooms
    5
    Bathrooms
    5
    Rooms
    Bedroom 1, Bedroom 4, Bedroom 3, Bathroom 2, Bathroom 3, Bathroom 4, Bedroom 2, Bathroom 5, Bedroom 5, Bathroom 1
    Parking
    8
    Standard status
    Active
    APN
    M:25 L:63,3508974
    Size
    3,609 SF
    Lot size
    0.37 Acres

    Taxes and HOA fees

    Tax Year
    2025
    Tax Annual Amount
    6816

    Building Details

    Year built
    1900
    Floors in Building
    6
    Number of units
    5

    We can help!

    Listing Contact
    Joshua Naughton
    Joshua Naughton

    Listing agent Joshua Naughton License #57445

    Listing office RE/MAX Innovative Properties 81 Farmland Road, Londonderry, MA

    Listing date Jun 1, 2026

    MLS# 73527433 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

    • Five one‑bedroom units at 1222 Mammoth Road in Dracut
    • 4 units are vacant and will convey unoccupied, offering flexibility for new tenants or renovations
    • Convenient location near shopping, restaurants, and major routes
    • Good parking on site

    Overview

    1222 Mammoth Road is a five-unit apartment property with all units configured as one-bedroom layouts. Four of the units are currently unoccupied, which can provide flexibility for incoming tenants and potential renovation plans, while one unit remains occupied. The building is positioned for straightforward income generation with on-site parking.

    Located in Dracut, the property is described as convenient to shopping and restaurants, with access to major routes for tenant commuting. The listing highlights good parking and continued rental demand in the area.

    This offering is well suited for investors seeking to expand an existing portfolio or establish a new income stream. The combination of multiple one-bedroom units and four vacant units can appeal to buyers who want to actively manage leasing, update select units, and stabilize cash flow. With its residential zoning designation and practical setup for renters, the property may also fit investors looking for a manageable, unit-based holding strategy.

    Local Financial Insights For Apartment 5plus

    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 $137.7k $38.16
    − Vacancy −$7.2k −$1.98
    EGI $130.6k $36.18
    − OpEx −$58.8k −$16.28
    NOI $71.8k $19.90
    3,609 SF · lease $38.16/SF/yr · vacancy 5.20% · expense 45.00%

    Alternative Uses

    Best Use
    Apartment 5plus
    $1.03M
    $897.6K – $1.20M (±1% cap)
    NOI $71,807 @ 7.0% cap · market cap 8.45%
    Second Best
    —
    —
    no second resolved use
    Theoretical Best
    Office A
    $2.14M
    $1.87M – $2.49M (±1% cap)
    NOI $149,556 @ 7.0% cap · market cap 17.59%
    Zoning and permitted uses should be independently verified with local authorities.
    Property Profile Location Intelligence

    Current Use by Public Records

    katgraphics Marketing & Advertising

    Suggested Use

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

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

    Location Insight

    • Map
    • Local Demand
    City
    Dracut
    County
    Middlesex
    State
    Massachusetts
    Longitude
    -71.355057
    Latitude
    42.683713

    Nearby Similar for Sale

    • $425,000
      2,400 SF

      Renovated Commercial Condo For Sale

      Two-level commercial condo with flexible zoning and ample parking.
      1794 Bridge St #4, Dracut, MA 01826
      View Details
    • $350,000

      Versatile Commercial Condo on Route 38

      Two-level condo in Bridgewood Plaza, ideal for diverse commercial uses.
      1794 Bridge Street, Dracut, MA 01826
      View Details
    • $350,000

      Bridgewood Plaza Commercial Condominium

      Two-level commercial condo in Bridgewood Plaza, Route 38.
      1794 Bridge St #8A, Dracut, MA 01826
      View Details
    • $325,000
      1,300 SF

      Dracut Commercial Condo For Sale

      Leased commercial condo in Dracut, ideal for investors.
      1794 Bridge St 13A, Dracut, MA 01826
      View Details
    • $325,000
      1,300 SF

      Dracut Commercial Condo For Sale

      Commercial condo in Dracut, leased to established bakery.
      1794 Bridge St #13A, Dracut, MA 01826
      View Details
    • $629,999

      Charming Duplex on Large Lot

      Rare, private duplex with income potential on 1.17 acres.
      61 Ruth, Dracut, MA 01826
      View Details
    • $1,200,000
      1,828 SF

      Commercial Property on Busy Route

      B3 Zoned commercial property on a high traffic road.
      1255 Bridge Street, Dracut, MA, MA 01826
      View Details
    • $105,000

      Commercial Space with Reception Area

      Versatile commercial space suitable for various professional uses.
      1794 Bridge St 13B, Dracut, MA 01826
      View Details
    • $105,000

      Commercial Space with Reception Area

      Versatile commercial space suitable for various professional uses.
      1794 Bridge St #13B, Dracut, MA 01826
      View Details
    • $350,000
      2,808 SF

      Commercial Condo in Bridgewood Plaza

      Two-level commercial condo in high-visibility location, versatile B-4 zoning.
      1794 Bridge Street, Unit 8A, Dracut, MA 01826
      View Details
    • $1,200,000
      1,828 SF

      Commercial Property on Busy Route

      B3 Zoned commercial property on a high traffic route.
      1255 Bridge Street, Dracut, MA 01826
      View Details
    • Contact for pricing
      14,000 SF

      Freestanding Warehouse/Industrial Building For Sale

      14,000 SF warehouse/industrial building on 4.41 AC near I-93.
      29 Diana Ln, Dracut, MA 01826
      View Details

    FAQs

    What type of property is this?
    Apartment building - Five one-bedroom units with parking and strong rental demand, including four vacant for immediate opportunities.
    Where is this apartment building located?
    The property is located at 1222 Mammoth Rd Dracut, MA.
    What is the asking price?
    The asking price for this property is $850,000.
    What are key features of this property?
    This property features: Five one‑bedroom units at 1222 Mammoth Road in Dracut; 4 units are vacant and will convey unoccupied, offering flexibility for new tenants or renovations; Convenient location near shopping, restaurants, and major routes
    (603) 434-4101
    We can help!
    Listing Contact
    Joshua Naughton
    Joshua Naughton
    Real Estate License ID: 57445
    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
    1222 Mammoth Rd, Dracut, MA 01826
    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!