Add Listing
Property Lookup
    Property Lookup
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    AI Search
    Back to Search
    The Largest CRE Database in the US with Over 1 Million Listings
    Property profile & analytics

    54 Main St Brookfield, MA 01506-1514

    • Commercial land
    • 9,933 SF
    • 1.87 lot acres
    OFF-MARKET
    Last Sale
    May 24, 2023
    $1,465,000
    Value Estimations
    $1,375,000
    Show details
    Cap Rate Potential
    7%
    Commercial land
    Location Intelligence
    Property ID
    US38-1782793
    The Realmo ID is a unique identifier assigned to every property, incorporating country codes and precise geo-coordinates for 300x300-foot land blocks. It enables standardized data collection and seamless integration of disparate sources such as ownership, tax, title data and physical specifications. By aggregating current and historical records, the Realmo ID powers advanced analytics and delivers deep, verifiable insights for real estate professionals.

    Current Use by Public Records

    • Dollar General / Discount Store
    • Western Union / Bank / Credit Union
    • FedEx OnSite / Postal Service / Courier Service

    Property Details for 54 Main St

    Year built
    2013
    Lot size
    1.87 lot acres
    Property size
    9,933 SF
    Zone code
    RR
    Property type
    Commercial land
    APN
    BROO M:007B B:0000 L:00230
    APU
    BROOM007BB0000L00230

    Description

    This exceptional investment opportunity presents a fee-simple interest in a single-tenant Dollar General convenience store located at 54 W Main St, Brookfield, MA 01506. The property boasts a 9,002 square foot building on a 1.83-acre lot, constructed in 2014. Currently operating under an absolute NNN lease with a credit-rated tenant (S&P: BBB), the lease features a remaining term of 4.5 years, with three five-year options including a 10% rent increase at the beginning of each option period. The property generates a substantial net operating income (NOI) of $124,340, resulting in a compelling 7.75% cap rate. The asking price is $1,604,000 ($178.18/sq ft). This Dollar General enjoys excellent visibility on a main thoroughfare and benefits from limited competition, being the only store in its zip code. Placer.ai data indicates it's a top performer within its chain, showing consistent year-over-year foot traffic growth. The surrounding area exhibits a growing population and high average household income exceeding $100,000 within a five-mile radius. Dollar General's investment-grade credit rating, coupled with its expansion plans and the recent struggles of competitors, further enhances the investment's appeal. This is a rare opportunity to acquire a passively managed, high-performing asset in a desirable location. The property's strong performance metrics, coupled with the favorable lease terms and tenant creditworthiness, make this an attractive investment for discerning buyers. The location is conveniently situated 65 miles east of Boston, 50 miles southwest of Hartford, CT, and 60 miles southeast of Providence, RI.

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

      Method
      Estimation
      Statistic approach
      $1,285,000
      ML approach
      $1,280,000

    • CAP approach

      CAP Return
      Estimation
      6%
      $1,495,000
      6.5%
      $1,380,000
      7%
      $1,280,000

    • Alternative Use

      Use
      Estimation
      COMMERCIAL (GENERAL)
      $1,095,000
      Current use
      RESTAURANT
      $1,875,000
      Change: +71% Conversion: Difficult
      RETAIL STORES
      $1,560,000
      Change: +43% Conversion: Easy
      AUTO REPAIR, GARAGE
      $1,525,000
      Change: +39% Conversion: Difficult
      OFFICE BUILDING
      $1,350,000
      Change: +24% Conversion: Easy
      NEIGHBORHOOD: SHOPPING CENTER
      $1,255,000
      Change: +15% Conversion: Difficult
      APARTMENT HOUSE (5+ UNITS)
      $1,190,000
      Change: +9% Conversion: Moderate
      WAREHOUSE, STORAGE
      $995,000
      Change: -9% Conversion: Difficult

    Get a detailed, property-specific valuation — fast and free

    Location Insight

    • Map
    • Local Demand
    City
    Brookfield
    County
    Worcester
    State
    Massachusetts
    Longitude
    -72.1191
    Latitude
    42.219
    CBSA code
    49340
    CBSA name
    WORCESTER, MA-CT METROPOLITAN STATISTICAL AREA

    Property Tax & Assessments

    Tax date
    Tax Amount
    Assessed Land Value
    Assessed Improvement Value
    Total Assessed Value
    Applied Tax Rate
    Land Market Value
    Improvement Market Value
    Total Market Value
    2024
    $1,470
    $96,700
    $0.00
    $96,700
    -
    $0.00
    $0.00
    $0.00

    Comparable in this City

    • Value Estimation by Request
      5.75 Acres

      3 Fiskdale Rd

      VACANT COMMERCIAL LAND • 5.75 Acres
      3 Fiskdale Rd, Brookfield, MA 01506-1729
      View Details
    • Value Estimation by Request
      0.75 Acres

      18 Post Rd

      VACANT COMMERCIAL LAND • 0.75 Acres
      18 Post Rd, Brookfield, MA 01506
      View Details
    • Value Estimation by Request
      2.51 Acres

      54 Ml St

      INDUSTRIAL - VACANT LAND • 2.51 Acres
      54 Ml St, Brookfield, MA 01506-1515
      View Details
    • Value Estimation by Request
      10.00 Acres

      24 Quaboag St

      RECREATIONAL, ENTERTAINMENT • 10.00 Acres
      24 Quaboag St, Brookfield, MA 01506-1831
      View Details
    • Value Estimation by Request
      2.20 Acres

      11 Quaboag St

      AUTO REPAIR, GARAGE • 2.20 Acres
      11 Quaboag St, Brookfield, MA 01506-1834
      View Details
    • Value Estimation by Request
      6.48 Acres

      49 Rice Cor Rd

      RECREATIONAL, ENTERTAINMENT • 6.48 Acres
      49 Rice Cor Rd, Brookfield, MA 01506-1804
      View Details
    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.
    54 Main St
    Brookfield, MA 01506-1514
    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

    Google sign-in failed. Please try again or use another login method.
    Sign Up Successful!
    You now have access to more from Realmo!