
25 Edgehill Road Swampscott — Photo 1 of 40
$999,000
Investment Analysis — 25 Edgehill Road
Swampscott, MA 01907
Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 4-bedroom in 01907 carries an estimated $4,090/mo in gross rent — about a 2.85% cap rate and $28,510/yr in estimated NOI at the $999,000 list price. Adjust every assumption in the calculator below.
Beds
4
Baths
2.5
SqFt
2,914
Style
Single Family
Built
2002
A rare find in Swampscott: a beautifully maintained, move-in-ready Colonial built in 2002, offering almost 3k square feet of finished living space—all for under $1 million! Handsomely crafted dry-stacked stone walls frame the property, while stone steps create a welcoming approach as you step inside to the striking Palladian-style window that brings abundant natural light into the soaring 2-story foyer & makes an impressive first impression. Thoughtfully designed main level flows easily from room to room, balancing traditional spaces with open layout that works for today's lifestyle. The living room & dining room provide inviting settings for entertaining, while the open kitchen and family room create a comfortable gathering space centered around a wood-burning fireplace. Designed for both everyday living & hosting, the kitchen features Black Galaxy granite countertops, Bosch appliances, abundant oak cabinetry, & two distinct dining areas: peninsula seating for casual meals & a sunny breakfast area positioned beside a bay window overlooking the yard. The living space continues outdoors onto a large, updated deck with plenty of room for cookouts, alfresco dinners, & relaxed afternoons in the sun-filled yard. So, whether hosting a holiday gathering or enjoying a quiet weekend at home, this property offers space for every season. Upstairs are 4 bedrooms, including a spacious, front-to-back primary suite with hardwood floors, 2 generous closets, and ample room for a king-size bed. The newly updated en-suite bath features a double-sink vanity, beautiful tile work, & a glass-enclosed walk-in shower. 3 Additional bedrooms share a 2nd freshly updated full bath. The finished lower level adds valuable flexibility, with space for a kids' playroom room, a teen hangout, home gym, office, or any combination that suits your needs plus a half-bath. Full-size windows bring in natural light, and direct access to the 2-car tandem garage provides welcome convenience during the winter months. Pull down stairs for impressive storage in attic. Ideally located within easy walking distance of the commuter rail—making it possible to leave the car at home—and near Swampscott High School. Lovely Swampscott offers a distinctive coastal lifestyle, with beautiful beaches, scenic oceanfront paths, historic architecture, local shops and restaurants, and convenient commuter rail service to Boston. It’s a North Shore town where seaside charm & a strong sense of community come together.
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: 900 sq ft (the lesser of 900 sq ft or half the 2,914 sq ft principal dwelling). Lot size: 5,044 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
Range • Oven • Dishwasher • Disposal • Microwave • Refrigerator • Washer • Dryer
Neighborhood
Public Transportation • Public School • T-Station
Geography
Floorplan Breakdown
Structural Layout
Living Room
Lvl FirstFlooring - Hardwood
Dining Room
Lvl FirstFlooring - Hardwood, French Doors
Kitchen
Lvl Main,FirstFlooring - Hardwood, Window(s) - Bay/Bow/Box, Dining Area, Countertops - Stone/Granite/Solid, Countertops - Upgraded, Breakfast Bar / Nook, Deck - Exterior, Exterior Access, Recessed Lighting, Peninsula
Family Room
Lvl Main,FirstFlooring - Hardwood, Deck - Exterior, Exterior Access, Open Floorplan, Recessed Lighting, Slider
Master Bedroom
Lvl SecondBathroom - Full, Bathroom - Double Vanity/Sink, Ceiling Fan(s), Closet, Flooring - Hardwood
Bedroom 2
Lvl SecondBedroom 3
Lvl SecondCloset, Flooring - Wall to Wall Carpet
Bedroom 4
Lvl SecondCloset, Flooring - Wall to Wall Carpet
Bathroom 1
Lvl FirstBathroom - Half, Flooring - Stone/Ceramic Tile
Bathroom 2
Lvl SecondBathroom - Full, Bathroom - With Tub & Shower, Countertops - Upgraded
Bathroom 3
Lvl SecondBathroom - Full, Bathroom - Tiled With Shower Stall, Cedar Closet(s), Flooring - Stone/Ceramic Tile, Countertops - Upgraded, Double Vanity
Listing Agent: Linda Hayes
Listing Office: William Raveis R.E. & Home Services
MLS® Number: 73569085
