122 Swan Ave Fitchburg — Photo 1 of 20
Recent Drop: $34,900
$485,000
Investment Analysis — 122 Swan Ave
Fitchburg, MA 01420
Based on HUD Small Area Fair Market Rent for Fitchburg-Leominster, MA HUD Metro FMR Area, a 3-bedroom in 01420 carries an estimated $2,130/mo in gross rent — about a 2.74% cap rate and $13,303/yr in estimated NOI at the $485,000 list price. Adjust every assumption in the calculator below.
Beds
3
Baths
2
SqFt
1,300
Style
Single Family
Built
2022
Home under 5 years of age. Constructed in 2022 with motivated owner. Great location at the border of Leominster. High efficiency home with open cell foam insulation throughout entire house. All Energy star rated appliances and 4 heat pump Heat/AC Mini-split units to control in each room. EV charger ready for your electric vehicle in driveway. This home is located on a dead end with great privacy and silence that is a walk from your property to Coggshall Park/Conservation area with easy access. Easy access to Rt. 2, Rt 117 to locations like Boston, NH, Cape and more. This home features first floor master bedroom with walk in closet with two bedrooms upstairs with an additional full bath. Oak hardwood floors throughout first floor, tile bathrooms and showers, white shaker cabinets with crown molding and granite in kitchen, stainless appliances, tile backsplash, Energy Star washer/dryer included in sale, and oak stair treads. Full insulated walkout basement ready to have a finished touch, a home worth to view. More than move-in ready.
ADU Potential
Massachusetts allows one accessory dwelling unit by right in single-family zoning districts statewide (M.G.L. c. 40A §3; 760 CMR 71.00, effective Feb 2025). Estimated maximum ADU size for this property: 650 sq ft (the lesser of 900 sq ft or half the 1,300 sq ft principal dwelling). Lot size: 13,499 sq ft.
Based on listing data, which indicates the property type — not the zoning district. Local dimensional, septic (Title 5), and historic-district requirements still apply. Not legal advice — verify with the municipality.
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
Electric Water Heater • Range • Dishwasher • Disposal • Microwave • Refrigerator
Neighborhood
Public Transportation • Park • Walk/Jog Trails • Medical Facility • Bike Path • Highway Access
Geography
Floorplan Breakdown
Structural Layout
Living Room
Lvl FirstFlooring - Hardwood, Balcony / Deck, Cable Hookup, Exterior Access, Recessed Lighting
Dining Room
Lvl FirstFlooring - Hardwood, Deck - Exterior
Kitchen
Lvl FirstFlooring - Hardwood, Countertops - Stone/Granite/Solid, Stainless Steel Appliances
Primary Bedroom
Lvl FirstWalk-In Closet(s), Flooring - Hardwood
Bedroom 2
Lvl SecondBedroom 3
Lvl SecondCloset, Flooring - Wall to Wall Carpet
Bathroom 1
Lvl FirstBathroom - Full, Closet - Linen, Flooring - Stone/Ceramic Tile
Bathroom 2
Lvl SecondBathroom - Full, Flooring - Stone/Ceramic Tile
Property History
$485,000
Was $499,900
Sep 11, 2026
MLS® 73546114
$499,900
Was $509,500
Aug 1, 2026
MLS® 73546114
$509,500
Was $519,900
Jul 29, 2026
MLS® 73546114
$519,900
Jul 7, 2026
MLS® 73546114
$520,000
Jul 7, 2026
MLS® 73513246
$520,000
May 5, 2026
MLS® 73513246
Listing Agent: Lucas Rezende
Listing Office: Premier Broker, Inc.
MLS® Number: 73546114
