Overview Property Details Payment Calculator Walkability

Add to favorites

Remove from favorites
Send to Friend
Watch changes on this property

Canceled

167-169 Walker Rd, Swampscott MA 01907

$949,000

Estimated $2,172.30/month Calculator

Multi Family

Total Units: 2

Price Per Unit: $474,500

Total Rent: 28800/year

Estimated CAP Rate: 2.23%

6 Bedrooms

2 Full Baths

2,692 SqFt

Total Parking: 4 (2 Garage)

6,970 SqFt

Welcome to this two-family property nestled within the prestigious Frederick Law Olmsted Historic District. Close to the beach, restaurants, and shops! Unit 1 offers three bedrooms and easy access to a sprawling yard, perfect for outdoor gatherings and relaxation. It needs some work but it's well worth the effort for the equity build! There is a long-term TAW in Unit 1. Unit 2 is recently renovated and boasts three large bedrooms, a high-end gourmet kitchen ideal or culinary enthusiasts, a cozy fireplace for intimate evenings, cedar-lined closets and a generous private deck, offering the perfect setting for entertaining or enjoying serene sunsets. Experience the epitome of coastal living with this remarkable property, where historic charm meets modern luxury. There is garage parking, a big beautiful yard, and a newer roof. Collect income and offset your cost of living! Rent is below market due long-tern tenant. Condo docs in place for conversion if desire

This home has been viewed 30 times

Last Checked: July 20th, 2025 at 4:28am (Source: MLS PIN #73373422)

Gross Income: $28,800

Gross Expenses: $7,602

Net Income Calc: $21,198

CAP Rate: 2.23%

Annual Expenses for 167-169 Walker Rd, Swampscott MA 01907

Total Gross Expenses (Calculated)$7,602/year

APOD AvailableNo

Heating

Electricity

Water

Gas

Insurance

Sewer

Trash Removal

Repair & Maintenance

Management

Miscellaneous

Real Estate Tax$7,602

Annual Income & Unit Breakdown for 167-169 Walker Rd, Swampscott MA 01907

Total Gross Income (Calculated)$28,800

Unit 1

Rental Income$2,400

LeaseY

Bedrooms3

Bathrooms1 Full

Floor1

Levels in Unit1

HeatingYes

Rent Includes

Unit 2

Rental Income$0

LeaseN

Bedrooms3

Bathrooms1 Full

Floor2

Levels in Unit2

HeatingYes

Rent Includes

General Information for 167-169 Walker Rd, Swampscott MA 01907

Listing ID73373422

Property TypeMulti Family

Price$949,000 ($352.53/SqFt)

StyleMulti Family

CitySwampscott

CountyEssex

MLS Area

Neighborhood(s)

Approximate Living Area Total2,692 SqFt

Approximate Lot Size (Acres)0.16 acres

Total Parking4 (2 Garage)

Garage Parking2 / Detached

Year Built1935

Year Built SourcePublic Records

Year Renovated

Year Built DetailsActual

Water

Sewer

Electric

Hot Water

Roof Material

Basement

Construction Materials

Lot FeaturesWooded

Foundation Area

Foundation DescriptionStone

Accessible Features

Outdoor Space

ZoningA-2

Zoning Details

Water ViewsNo

Water Views Features

WaterfrontNo

Waterfront FeaturesOcean, Beach Ownership(public), 3/10 To 1/2 Mile To Beach

Energy Features

Terms

Disclosures for 167-169 Walker Rd, Swampscott MA 01907

Lead Paint

UFFI

Living Area Includes BasementNo

Living Area Disclosure

Building Area SourceMeasured

Title 5

Exclusions

Disclosures

Financial Data Source

Total Gross Expenses By Broker$0

Total Gross Income By Broker$28,800

Total Net Income By Broker$28,800

For Sale By OwnerNo

Short Sale / Forclosure (Bank Owned)

Buyer Agent Compensation

Facilitator Compensation

Sub-Agent Compensation

Compensation Based On

Financial Information for 167-169 Walker Rd, Swampscott MA 01907

Real Estate Taxes$7,602

Tax Year2024

Assessed Value$661,600

Financial Data Source

Total Gross Expenses By Broker$0

BostonRealEstate.com Gross Expenses

Total Gross Income By Broker$28,800

BostonRealEstate.com Gross Income

Total Net Income By Broker$28,800

BostonRealEstate.com Gross NOI

CAP Rate (based on Broker info)

CAP Rate (BostonRealEstate.com)2.23%

Location Information for 167-169 Walker Rd, Swampscott MA 01907

Elementary School

Middle School

High School

Neighborhood(s)

MLS Area

Area AmenitiesWalk/jog Trails, Conservation Area, House Of Worship, Public School, Shopping, Park, Public Transportation

Contact Information for 167-169 Walker Rd, Swampscott MA 01907

Agent

Name: The Pallotta Group

Office

Name: Advisors Living - Winchester

Phone: 978-423-5235

Team Members

Payment Calculator

, Interest

Property Taxes 633.5

Principal & Interest 5847.44

HOA Dues $0

Term

Interest

Home Price

Down Payment

Exclusive Listing Agent

Advisors Living - Winchester

The Pallotta Group

Agent Phone

Office Phone

(978) 423-5235

Text Agent Call Agent Call Office

Array
(
    [acres] => Approx. 0.16 acres (6,970 SqFt)
    [add_date] => 2025-05-15 23:42:07
    [address] => Walker Rd
    [agent] => Array
        (
            [address] => 
            [city] => 
            [id] => TM336440
            [name] => The Pallotta Group
            [national_association] => 
            [office] => AN6101
            [state] => 
            [zip] => 
        )

[apod_available] => Array
        (
            [0] => No
        )

[appliances] => Array
        (
        )

[approx_living_area_total] => 2,692 SqFt
    [approx_lot_size_acres] => 0.16 acres
    [approx_lot_size_sqft] => 6,970 SqFt
    [assessed_value] => $661,600
    [association] => No
    [association_fee] => Array
        (
            [0] => $0
        )

[association_fee_frequency] => Array
        (
        )

[association_fee_includes] => Array
        (
        )

[association_required] => Array
        (
        )

[available_date] => 
    [available_now] => Yes
    [basement] => Array
        (
        )

[bathrooms] => 2 Full
    [bedrooms] => 6
    [building_amenities] => Array
        (
        )

[building_area_source] => Array
        (
            [0] => Measured
        )

[building_management] => Array
        (
        )

[building_debug] => 167-169 Walker Rd Swampscott
    [building_id] => 
    [building_name] => 
    [building_name_from_address] => 
    [building_url] => 
    [buyer_agent_compensation] => 
    [buyer_agent_id] => 
    [buyer_office_id] => 
    [c_style] => Array
        (
        )

[c_type] => Multi Family
    [cap_rate] => 2.23%
    [city] => Swampscott
    [community_features] => Array
        (
            [0] => Walk/jog Trails
            [1] => Conservation Area
            [2] => House Of Worship
            [3] => Public School
            [4] => Shopping
            [5] => Park
            [6] => Public Transportation
        )

[compensation_based_on] => Array
        (
        )

[complex_complete] => Array
        (
        )

[construction_materials] => Array
        (
        )

[construction_status] => 
    [cooling] => No
    [cooperating_agent_commission] => Array
        (
        )

[county] => Essex
    [cultivation_acres] => None
    [date_available_note] => 
    [deposit_amount] => Array
        (
            [0] => $0
        )

[deposit_required] => Array
        (
        )

[deqe] => 
    [description] => Welcome to this two-family property nestled within the prestigious Frederick Law Olmsted Historic District. Close to the beach, restaurants, and shops! Unit 1 offers three bedrooms and easy access to a sprawling yard, perfect for outdoor gatherings and relaxation. It needs some work but it's well worth the effort for the equity build! There is a long-term TAW in Unit 1. Unit 2 is recently renovated and boasts three large bedrooms, a high-end gourmet kitchen ideal or culinary enthusiasts, a cozy fireplace for intimate evenings, cedar-lined closets and a generous private deck, offering the perfect setting for entertaining or enjoying serene sunsets. Experience the epitome of coastal living with this remarkable property, where historic charm meets modern luxury. There is garage parking, a big beautiful yard, and a newer roof. Collect income and offset your cost of living! Rent is below market due long-tern tenant. Condo docs in place for conversion if desire
    [disclosures] => 
    [documents_available] => Array
        (
        )

[electric] => Array
        (
        )

[electric_expense] => Array
        (
            [0] => $0
        )

[elementary_school] => 
    [en_suite_bath] => Array
        (
            [0] => Yes
        )

[energy_features] => Array
        (
        )

[entry_level] => Array
        (
        )

[estimated_monthly_payment] => 
    [exclusions] => Array
        (
        )

[exterior_features] => Array
        (
        )

[facilitator_compensation] => 
    [fee_paid_by_tennant] => Contact Agent
    [financial_data_source] => Array
        (
        )

[fireplaces] => Array
        (
            [0] => 2
        )

[first_month_required] => Array
        (
        )

[floor_number] => 0
    [flooring] => Array
        (
        )

[for_sale_by_owner] => No
    [foundation_area] => 
    [foundation_materials] => Array
        (
            [0] => Stone
        )

[frontage_length] => 
    [full_baths] => 2
    [garage_parking] => 2 / Detached
    [gas] => Array
        (
        )

[gas_expense] => Array
        (
            [0] => $0
        )

[gross_income] => Array
        (
            [0] => $28,800
        )

[half_baths] => 0
    [handicap_access] => No
    [heating] => Yes
    [heating_expense] => Array
        (
            [0] => $0
        )

[high_school] => 
    [horse_features] => Array
        (
            [0] => Ocean
            [1] => Beach Ownership(public)
            [2] => 3/10 To 1/2 Mile To Beach
        )

[horse_permitted] => No
    [hot_water] => Array
        (
        )

[id] => 625635
    [insurance_expense] => Array
        (
            [0] => $0
        )

[insurance_required] => Array
        (
        )

[interior_features] => Array
        (
        )

[last_month_required] => Array
        (
        )

[last_sync_date] => 2025-07-20 04:28:56
    [laundry_features] => Array
        (
        )

[lead_paint] => Array
        (
        )

[lease_term] => 
    [levels_in_unit] => 3
    [living_area] => 2,692 Sq. Ft.
    [living_area_disclosure] => Array
        (
        )

[living_area_includes_basement] => Array
        (
            [0] => No
        )

[lot_features] => Array
        (
            [0] => Wooded
        )

[management_expense] => Array
        (
            [0] => $0
        )

[middle_school] => 
    [miscellaneuos_expense] => Array
        (
            [0] => $0
        )

[mls_area] => 
    [mls_id] => 73373422
    [neighborhoods] => Array
        (
        )

[net_income_calc] => 21198
    [net_operating_income] => Array
        (
            [0] => $28,800
        )

[number_of_lots] => Array
        (
        )

[number_of_units] => 2
    [office] => Array
        (
            [id] => AN8756
            [name] => Advisors Living - Winchester
            [phone] => 978-423-5235
        )

[operating_expense] => Array
        (
            [0] => $0
        )

[optional_fee_includes] => Array
        (
        )

[optional_price] => 0
    [outdoor_space_available] => Array
        (
        )

[owner_occupancy_source] => 
    [parking_features] => Array
        (
        )

[pasture_area] => None
    [patio_and_porch] => Array
        (
        )

[perc_test] => Array
        (
        )

[perc_test_date] => Unknown
    [pet_policy] => Array
        (
        )

[phone] => 781-258-0722
    [pool_features] => Array
        (
        )

[price] => $949,000
    [price_per_sqft] => 352.53
    [price_per_unit] => 474500
    [private_pool] => No
    [property_sub_type] => Array
        (
            [0] => Multi Family
        )

[real_estate_tax] => $7,602
    [references_required] => Array
        (
        )

[rent_includes] => Array
        (
        )

[repair_maintenance_expense] => Array
        (
            [0] => $0
        )

[road_frontage_type] => Array
        (
        )

[roof_material] => Array
        (
        )

[rooms] => 12
    [senior_community] => No
    [sewer] => Array
        (
        )

[sewer_expense] => Array
        (
            [0] => $0
        )

[short_sale] => 
    [special_listing_conditions] => Array
        (
        )

[state] => Massachusetts
    [state_code] => MA
    [status] => Array
        (
            [0] => Canceled
        )

[street_number] => 167-169
    [structure_type] => Array
        (
        )

[style] => Array
        (
        )

[subagent_compensation] => 
    [tag_accessible_features] => 
    [tag_air_conditioning] => 
    [tag_association_pool] => 
    [tag_beach_access] => 
    [tag_beach_front] => 
    [tag_elevator] => 
    [tag_equestrian] => 
    [tag_garage_parking] => 1
    [tag_generator] => 
    [tag_green_features] => 
    [tag_laundry] => 
    [tag_lead_paint_free] => 
    [tag_loft] => 
    [tag_pet_friendly] => 
    [tag_pre_construction] => 
    [tag_private_outdoor_space] => 
    [tag_private_pool] => 
    [tag_professional_management] => 
    [tag_recently_renovated] => 
    [tag_senior_community] => 
    [tag_townhouse] => 
    [tag_waterfront] => 
    [tag_waterview] => 
    [tax_year] => 2024
    [team] => Array
        (
            [0] => Array
                (
                    [id] => TM336440
                    [name] => The Pallotta Group
                    [phone] => 781-258-0722
                    [address] => 
                    [city] => 
                    [state] => 
                    [zip] => 
                    [office] => AN6101
                    [national_association] => 
                )

)

[terms] => Array
        (
        )

[timber_acres] => None
    [title_5] => 
    [total_gross_expense] => 7602
    [total_gross_income] => 28800
    [total_parking] => 4 (2 Garage)
    [trash_expense] => Array
        (
            [0] => $0
        )

[uffi] => Array
        (
        )

[unit_1_bathrooms] => 1 Full
    [unit_1_bedrooms] => 3
    [unit_1_floor] => 1
    [unit_1_lease] => Array
        (
            [0] => Y
        )

[unit_1_levels] => 1
    [unit_1_rent] => Array
        (
            [0] => 2400
        )

[unit_2_bathrooms] => 1 Full
    [unit_2_bedrooms] => 3
    [unit_2_floor] => 2
    [unit_2_lease] => Array
        (
            [0] => N
        )

[unit_2_levels] => 2
    [unit_2_rent] => Array
        (
            [0] => 0
        )

[unit_3_bathrooms] => 
    [unit_3_bedrooms] => 
    [unit_3_floor] => 
    [unit_3_lease] => Array
        (
        )

[unit_3_levels] => 
    [unit_3_rent] => Array
        (
        )

[unit_4_bathrooms] => 
    [unit_4_bedrooms] => 
    [unit_4_floor] => 
    [unit_4_lease] => Array
        (
        )

[unit_4_levels] => 
    [unit_4_rent] => Array
        (
        )

[unit_level] => 
    [unit_number] => 
    [units_owner_occupied] => 
    [unparsed] => Array
        (
            [0] => 167-169 Walker Rd, Swampscott MA 01907
        )

[utilities] => Array
        (
        )

[view] => Array
        (
        )

[water] => Array
        (
        )

[water_expense] => Array
        (
            [0] => $0
        )

[water_views] => Array
        (
            [0] => No
        )

[water_views_features] => Array
        (
        )

[waterfront] => No
    [waterfront_features] => Array
        (
            [0] => Ocean
            [1] => Beach Ownership(public)
            [2] => 3/10 To 1/2 Mile To Beach
        )

[year_built] => 1935
    [year_built_details] => Actual
    [year_built_source] => Public Records
    [year_renovated] => 
    [zip] => 01907
    [zoning] => A-2
    [zoning_details] => 
    [media] => Array
        (
            [0] => Array
                (
                    [id] => 129492568
                    [name] => MLS1.jpg
                    [type] => gallery
                    [category] => image
                    [url] => https://www.bostonrealestate.com/wp-content/uploads/WPL/625635/MLS1.jpg
                    [index] => 1
                    [enabled] => 1
                    [created] => 2025-07-20 04:28:56
                    [modified] => 2025-07-20 04:28:56
                )

[1] => Array
                (
                    [id] => 129492711
                    [name] => MLS2.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73373422&w=1024&h=768&n=2
                    [index] => 2
                    [enabled] => 1
                    [created] => 2025-07-20 04:28:57
                    [modified] => 2025-07-20 04:28:57
                )

[2] => Array
                (
                    [id] => 129492712
                    [name] => MLS3.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73373422&w=1024&h=768&n=3
                    [index] => 3
                    [enabled] => 1
                    [created] => 2025-07-20 04:28:57
                    [modified] => 2025-07-20 04:28:57
                )

[3] => Array
                (
                    [id] => 129492713
                    [name] => MLS4.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73373422&w=1024&h=768&n=4
                    [index] => 4
                    [enabled] => 1
                    [created] => 2025-07-20 04:28:57
                    [modified] => 2025-07-20 04:28:57
                )

[4] => Array
                (
                    [id] => 129492714
                    [name] => MLS5.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73373422&w=1024&h=768&n=5
                    [index] => 5
                    [enabled] => 1
                    [created] => 2025-07-20 04:28:57
                    [modified] => 2025-07-20 04:28:57
                )

[5] => Array
                (
                    [id] => 129492715
                    [name] => MLS6.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73373422&w=1024&h=768&n=6
                    [index] => 6
                    [enabled] => 1
                    [created] => 2025-07-20 04:28:57
                    [modified] => 2025-07-20 04:28:57
                )

[6] => Array
                (
                    [id] => 129492716
                    [name] => MLS7.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73373422&w=1024&h=768&n=7
                    [index] => 7
                    [enabled] => 1
                    [created] => 2025-07-20 04:28:57
                    [modified] => 2025-07-20 04:28:57
                )

[7] => Array
                (
                    [id] => 129492717
                    [name] => MLS8.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73373422&w=1024&h=768&n=8
                    [index] => 8
                    [enabled] => 1
                    [created] => 2025-07-20 04:28:57
                    [modified] => 2025-07-20 04:28:57
                )

[8] => Array
                (
                    [id] => 129492718
                    [name] => MLS9.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73373422&w=1024&h=768&n=9
                    [index] => 9
                    [enabled] => 1
                    [created] => 2025-07-20 04:28:57
                    [modified] => 2025-07-20 04:28:57
                )

[9] => Array
                (
                    [id] => 129492719
                    [name] => MLS10.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73373422&w=1024&h=768&n=10
                    [index] => 10
                    [enabled] => 1
                    [created] => 2025-07-20 04:28:57
                    [modified] => 2025-07-20 04:28:57
                )

[10] => Array
                (
                    [id] => 129492720
                    [name] => MLS11.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73373422&w=1024&h=768&n=11
                    [index] => 11
                    [enabled] => 1
                    [created] => 2025-07-20 04:28:57
                    [modified] => 2025-07-20 04:28:57
                )

[11] => Array
                (
                    [id] => 129492721
                    [name] => MLS12.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73373422&w=1024&h=768&n=12
                    [index] => 12
                    [enabled] => 1
                    [created] => 2025-07-20 04:28:57
                    [modified] => 2025-07-20 04:28:57
                )

[12] => Array
                (
                    [id] => 129492722
                    [name] => MLS13.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73373422&w=1024&h=768&n=13
                    [index] => 13
                    [enabled] => 1
                    [created] => 2025-07-20 04:28:57
                    [modified] => 2025-07-20 04:28:57
                )

[13] => Array
                (
                    [id] => 129492723
                    [name] => MLS14.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73373422&w=1024&h=768&n=14
                    [index] => 14
                    [enabled] => 1
                    [created] => 2025-07-20 04:28:57
                    [modified] => 2025-07-20 04:28:57
                )

[14] => Array
                (
                    [id] => 129492724
                    [name] => MLS15.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73373422&w=1024&h=768&n=15
                    [index] => 15
                    [enabled] => 1
                    [created] => 2025-07-20 04:28:57
                    [modified] => 2025-07-20 04:28:57
                )

[15] => Array
                (
                    [id] => 129492725
                    [name] => MLS16.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73373422&w=1024&h=768&n=16
                    [index] => 16
                    [enabled] => 1
                    [created] => 2025-07-20 04:28:57
                    [modified] => 2025-07-20 04:28:57
                )

[16] => Array
                (
                    [id] => 129492726
                    [name] => MLS17.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73373422&w=1024&h=768&n=17
                    [index] => 17
                    [enabled] => 1
                    [created] => 2025-07-20 04:28:57
                    [modified] => 2025-07-20 04:28:57
                )

[17] => Array
                (
                    [id] => 129492727
                    [name] => MLS18.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73373422&w=1024&h=768&n=18
                    [index] => 18
                    [enabled] => 1
                    [created] => 2025-07-20 04:28:57
                    [modified] => 2025-07-20 04:28:57
                )

[18] => Array
                (
                    [id] => 129492728
                    [name] => MLS19.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73373422&w=1024&h=768&n=19
                    [index] => 19
                    [enabled] => 1
                    [created] => 2025-07-20 04:28:57
                    [modified] => 2025-07-20 04:28:57
                )

[19] => Array
                (
                    [id] => 129492729
                    [name] => MLS20.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73373422&w=1024&h=768&n=20
                    [index] => 20
                    [enabled] => 1
                    [created] => 2025-07-20 04:28:57
                    [modified] => 2025-07-20 04:28:57
                )

[20] => Array
                (
                    [id] => 129492730
                    [name] => MLS21.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73373422&w=1024&h=768&n=21
                    [index] => 21
                    [enabled] => 1
                    [created] => 2025-07-20 04:28:57
                    [modified] => 2025-07-20 04:28:57
                )

[21] => Array
                (
                    [id] => 129492731
                    [name] => MLS22.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73373422&w=1024&h=768&n=22
                    [index] => 22
                    [enabled] => 1
                    [created] => 2025-07-20 04:28:57
                    [modified] => 2025-07-20 04:28:57
                )

)

)

EXIT