213-215 Burrill St Swampscott — Photo 1 of 7
$3,100,000
Investment Analysis — 213-215 Burrill St
Swampscott, MA 01907
Based on rent reported on the MLS listing, a 9-unit multi-family in 01907 carries $20,500/mo in gross rent — about a 5.33% cap rate and $165,119/yr in estimated NOI at the $3,100,000 list price. Adjust every assumption in the calculator below.
Beds
14
Baths
10
SqFt
8,900
Style
5-9 Family
Built
1895
Exceptional investment opportunity! 213 Burrill St and 215 Burrill St are being offered together as one package, providing a rare chance to acquire a high-income multi-property portfolio.213 Burrill St features a two-family dwelling with a total of 7 bedrooms and 2 bathrooms. 215 Burrill St is a well-maintained 7-unit building consisting of two 3-bedroom units, four 2-bedroom units, and one 1-bedroom unit.All units are equipped with in-unit laundry, central air conditioning, granite countertops, and hardwood floors, offering modern comfort and strong tenant appeal. The property also features a shared roof deck, adding valuable outdoor space for residents.With a current annual rental income of approximately $246,000, this package presents an outstanding opportunity for investors seeking immediate cash flow and long-term value.
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 MLS and other third-party data may be inaccurate or out of date.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
Washer • Dryer
Geography
Listing Agent: Jose Rojas
Listing Office: William Raveis R.E. & Home Services
MLS® Number: 73555962
