104-106 Burrill Street Swampscott — Photo 1 of 21
Recent Drop: $200,000
$1,100,000
Investment Analysis — 104-106 Burrill Street
Swampscott, MA 01907
Based on rent reported on the MLS listing, a 3-unit multi-family in 01907 carries $6,398/mo in gross rent — about a 4.51% cap rate and $49,653/yr in estimated NOI at the $1,100,000 list price. Adjust every assumption in the calculator below.
Beds
5
Baths
3
SqFt
3,036
Style
3 Family
Built
1920
Well-maintained three-family property ideally located near the commuter rail, beaches, library, shopping, local restaurants and more. Units 1 & 2 each feature 2 bedrooms, spacious living and dining rooms, full baths, private porches. Unit 1 offers hardwood floors throughout, updated kitchen with shaker-style cabinetry, granite countertops. The third-floor unit is a bright and spacious 1 bedroom apartment featuring an oversized kitchen with granite countertops, separate dining room, cozy living room, dedicated wardrobe room. High ceilings throughout all 3 units enhance the sense of space and character. Additional highlights include newer appliances throughout, separate utilities, basement laundry, ample storage space for each unit, paved driveways with five off-street parking spaces, the town has a well-regarded school system featuring a newly built elementary school. An excellent opportunity for investors or owner-occupants seeking strong rental potential in a highly desirable location
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 MLS and other third-party data may be inaccurate or out of date.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
Amenities & Appliances
Range • Refrigerator
Neighborhood
Public Transportation • Shopping • Park • Walk/Jog Trails • Laundromat • Highway Access
Geography
Property History
$2,400
Aug 10, 2026
MLS® 73561457
$1,100,000
Was $1,200,000
Jun 10, 2026
MLS® 73516038
$1,200,000
Was $1,300,000
May 27, 2026
MLS® 73516038
$1,300,000
May 11, 2026
MLS® 73516038
$2,300
Sep 9, 2025
MLS® 73394717
$2,400
Jun 21, 2025
MLS® 73394717
Listing Agent: Laura Gunn
Listing Office: Toner Real Estate, LLC
MLS® Number: 73516038
