Overview Property Details Payment Calculator Walkability

Add to favorites

Remove from favorites
Send to Friend
Watch changes on this property

104-106 Burrill Street, Swampscott MA 01907

Active

104-106 Burrill Street, Swampscott MA 01907

$1,100,000

Estimated $2,508/month Calculator

Multi Family

Total Units: 3

Price Per Unit: $366,666.67

Total Rent: 76776/year

Estimated CAP Rate:

5 Bedrooms

Baths

3036

Total Parking: 5

3,859 (0.09)

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

This home has been viewed 33 times

Last Checked: June 23rd, 2026 at 8:13am (Source: MLS PIN #73516038)

Gross Income: $76,776

Gross Expenses: $8,697

Net Income Calc: $68,079

Water Views

Annual Expenses for 104-106 Burrill Street, Swampscott MA 01907

Total Gross Expenses (Calculated)$8,697/year

APOD AvailableNo

Heating

Electricity

Water

Gas

Insurance

Sewer

Trash Removal

Repair & Maintenance

Management

Miscellaneous

Real Estate Tax8697

Annual Income & Unit Breakdown for 104-106 Burrill Street, Swampscott MA 01907

Total Gross Income (Calculated)$76,776

Unit 1

Rental Income$0

LeaseY

Bedrooms2

Bathrooms1 Full

Floor1

Levels in Unit1

Rent Includes

Unit 2

Rental Income$0

LeaseN

Bedrooms2

Bathrooms1 Full

Floor2

Levels in Unit1

Rent Includes

Unit 3

Rental Income$0

LeaseN

Bedrooms1

Bathrooms1 Full

Floor3

Levels in Unit1

Rent Includes

General Information for 104-106 Burrill Street, Swampscott MA 01907

Listing ID73516038

Property TypeMulti Family / 3 Family

Price1100000 ($362.32/SqFt)

Style3 Family

CitySwampscott

CountyEssex

Neighborhood(s)

Approximate Living Area Total3036

Approximate Lot Size (Acres)0.09

Total Parking5

Garage Parking0

Year Built1920

Year Built SourcePublic Records

Year Built DetailsApproximate

WaterPublic

SewerPublic Sewer

Electric

Hot Water

Roof MaterialAsphalt/fiberglass Shingles

Basement

Construction Materials

Lot Features

Foundation Description

Accessible Features

Outdoor SpaceCovered

ZoningA4

Water ViewsNo

Water Views Features

Waterfront0

Waterfront FeaturesRiver

Terms

Disclosures for 104-106 Burrill Street, Swampscott MA 01907

Lead PaintNone

UFFI

Living Area Includes BasementNo

Living Area Disclosure

Building Area SourcePublic Records

ExclusionsPersonal Property

Financial Data Source

Total Gross Expenses By Broker

Total Gross Income By Broker

Total Net Income By Broker

Short Sale / Forclosure (Bank Owned)

Compensation Based On

Financial Information for 104-106 Burrill Street, Swampscott MA 01907

Real Estate Taxes8697

Tax Year2025

Assessed Value$758,200

Financial Data Source

Total Gross Expenses By Broker

BostonRealEstate.com Gross Expenses

Total Gross Income By Broker

BostonRealEstate.com Gross Income

Total Net Income By Broker

BostonRealEstate.com Gross NOI

CAP Rate (based on Broker info)

Location Information for 104-106 Burrill Street, Swampscott MA 01907

Neighborhood(s)

Area AmenitiesWalk/jog Trails

Contact Information for 104-106 Burrill Street, Swampscott MA 01907

Agent

Name: Laura Gunn

Office

Name: Toner Real Estate, LLC

Phone: 781-780-9054

Payment Calculator

, Interest

Property Taxes 724.75

Principal & Interest 6777.85

HOA Dues

Term

Interest

Home Price

Down Payment

Exclusive Listing Agent

Toner Real Estate, LLC

Laura Gunn

Agent Phone

Office Phone

(781) 780-9054

Text Agent Call Agent Call Office

Array
(
    [acres] => Approx. 0.09 acres (3,859 SqFt)
    [add_date] => 2026-05-11 20:08:35
    [address] => Burrill Street
    [agent] => Array
        (
            [address] => 20 Sagamore Street
            [city] => Lynn
            [id] => CT005724
            [name] => Laura Gunn
            [national_association] => 449543743
            [office] => AC1714
            [state] => MA
            [zip] => 01902
        )

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

[appliances] => Array
        (
            [0] => Range
        )

[approx_living_area_total] => 3036
    [approx_lot_size_acres] => 0.09
    [approx_lot_size_sqft] => 3859
    [assessed_value] => $758,200
    [association] => 
    [association_fee] => Array
        (
        )

[association_fee_frequency] => Array
        (
        )

[association_fee_includes] => Array
        (
        )

[association_required] => Array
        (
        )

[available_date] => 
    [available_now] => 0
    [basement] => Array
        (
        )

[bathrooms] => 
    [bedrooms] => 5
    [building_amenities] => Array
        (
        )

[building_area_source] => Array
        (
            [0] => Public Records
        )

[building_management] => Array
        (
        )

[building_debug] => 
    [building_id] => 
    [building_parent] => 0
    [building_name] => 
    [building_name_from_address] => 
    [building_url] => 
    [buyer_agent_compensation] => 
    [buyer_agent_id] => 
    [buyer_office_id] => 
    [c_style] => Array
        (
            [0] => 3 Family
        )

[c_type] => Array
        (
            [0] => Multi Family
        )

[cap_rate] => 
    [city] => Swampscott
    [community_features] => Array
        (
            [0] => Walk/jog Trails
        )

[compensation_based_on] => Array
        (
        )

[complex_complete] => Array
        (
        )

[construction_materials] => Array
        (
        )

[construction_status] => 
    [cooling] => Array
        (
            [0] => 1
            [1] => Split
        )

[cooperating_agent_commission] => Array
        (
        )

[county] => Essex
    [cultivation_acres] => 
    [date_available_note] => 
    [deposit_amount] => Array
        (
        )

[deposit_required] => Array
        (
        )

[deqe] => 
    [description] => 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
    [disclosures] => 
    [documents_available] => Array
        (
        )

[electric] => Array
        (
        )

[electric_expense] => Array
        (
        )

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

[energy_features] => 
    [entry_level] => Array
        (
        )

[estimated_monthly_payment] => 
    [exclusions] => Array
        (
            [0] => Personal Property
        )

[exterior_features] => Array
        (
            [0] => Porch
        )

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

[fireplaces] => Array
        (
        )

[first_month_required] => Array
        (
        )

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

[for_sale_by_owner] => 
    [foundation_area] => 
    [foundation_materials] => Array
        (
        )

[frontage_length] => 
    [full_baths] => 
    [garage_parking] => 0
    [gas] => Array
        (
        )

[gas_expense] => Array
        (
        )

[gross_income] => Array
        (
        )

[half_baths] => 
    [handicap_access] => 
    [heating] => 
    [heating_expense] => Array
        (
        )

[high_school] => 
    [horse_features] => Array
        (
            [0] => River
        )

[horse_permitted] => 0
    [hot_water] => Array
        (
        )

[id] => 
    [insurance_expense] => Array
        (
        )

[insurance_required] => Array
        (
        )

[interior_features] => Array
        (
            [0] => French Doors
        )

[last_month_required] => Array
        (
        )

[last_sync_date] => 2026-06-23 08:13:32
    [laundry_features] => Array
        (
        )

[lead_paint] => Array
        (
            [0] => None
        )

[lease_term] => Array
        (
        )

[levels_in_unit] => 3
    [living_area] => 
    [living_area_disclosure] => Array
        (
        )

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

[lot_features] => Array
        (
        )

[management_expense] => Array
        (
        )

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

[mls_area] => 
    [mls_id] => 73516038
    [neighborhoods] => 
    [net_income_calc] => 68079
    [net_operating_income] => Array
        (
        )

[number_of_lots] => Array
        (
        )

[number_of_units] => 3
    [office] => Array
        (
            [id] => AC1714
            [name] => Toner Real Estate, LLC
            [phone] => 781-780-9054
        )

[operating_expense] => Array
        (
        )

[optional_fee_includes] => Array
        (
        )

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

[owner_occupancy_source] => 
    [parking_features] => Array
        (
            [0] => 1
        )

[pasture_area] => 
    [patio_and_porch] => Array
        (
            [0] => Covered
        )

[perc_test] => Array
        (
        )

[perc_test_date] => 
    [pet_policy] => Array
        (
            [0] => Allowed
        )

[phone] => 
    [pool_features] => Array
        (
        )

[price] => 1100000
    [price_per_sqft] => 362.32
    [price_per_unit] => 366666.66666667
    [private_pool] => 
    [property_sub_type] => Array
        (
            [0] => 3 Family
        )

[real_estate_tax] => 8697
    [references_required] => Array
        (
        )

[rent_includes] => Array
        (
        )

[repair_maintenance_expense] => Array
        (
        )

[road_frontage_type] => Array
        (
        )

[roof_material] => Array
        (
            [0] => Asphalt/fiberglass Shingles
        )

[rooms] => 14
    [schools] => 
    [senior_community] => 
    [sewer] => Array
        (
            [0] => Public Sewer
        )

[sewer_expense] => Array
        (
        )

[short_sale] => Array
        (
        )

[special_listing_conditions] => Array
        (
        )

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

[street_number] => 104-106
    [structure_type] => Array
        (
        )

[style] => Array
        (
        )

[subagent_compensation] => 
    [tag_accessible_features] => 
    [tag_air_conditioning] => 1
    [tag_association_pool] => 
    [tag_beach_access] => 
    [tag_beach_front] => 
    [tag_elevator] => 
    [tag_equestrian] => 
    [tag_garage_parking] => 
    [tag_generator] => 
    [tag_green_features] => 
    [tag_laundry] => 
    [tag_lead_paint_free] => 1
    [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] => 1
    [tax_year] => 2025
    [team] => 
    [team_agents] => Array
        (
        )

[terms] => Array
        (
        )

[timber_acres] => 
    [title_5] => 
    [total_gross_expense] => 8697
    [total_gross_income] => 76776
    [total_parking] => 5
    [trash_expense] => Array
        (
        )

[travel_routes] => 
    [uffi] => Array
        (
        )

[unit_1_bathrooms] => 1 Full
    [unit_1_bedrooms] => 2
    [unit_1_floor] => 1
    [unit_1_lease] => Array
        (
            [0] => Y
        )

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

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

[unit_2_levels] => 1
    [unit_2_rent] => Array
        (
        )

[unit_3_bathrooms] => 1 Full
    [unit_3_bedrooms] => 1
    [unit_3_floor] => 3
    [unit_3_lease] => Array
        (
            [0] => N
        )

[unit_3_levels] => 1
    [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] => 104-106 Burrill Street, Swampscott MA 01907
    [utilities] => Array
        (
            [0] => 110 Volts
        )

[view] => Array
        (
        )

[water] => Array
        (
            [0] => Public
        )

[water_expense] => Array
        (
        )

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

[water_views_features] => Array
        (
        )

[waterfront] => 0
    [waterfront_features] => Array
        (
            [0] => River
        )

[year_built] => 1920
    [year_built_details] => Approximate
    [year_built_source] => Public Records
    [year_renovated] => 
    [zip] => 01907
    [zips] => 
    [zoning] => A4
    [zoning_details] => 
    [media] => Array
        (
            [0] => https://www.bostonrealestate.com/wp-content/uploads/WPL/769041/MLS1.jpg
            [1] => https://media.mlspin.com/photo.aspx?mls=73516038&w=1024&h=768&n=2
            [2] => https://media.mlspin.com/photo.aspx?mls=73516038&w=1024&h=768&n=3
            [3] => https://media.mlspin.com/photo.aspx?mls=73516038&w=1024&h=768&n=4
            [4] => https://media.mlspin.com/photo.aspx?mls=73516038&w=1024&h=768&n=5
            [5] => https://media.mlspin.com/photo.aspx?mls=73516038&w=1024&h=768&n=6
            [6] => https://media.mlspin.com/photo.aspx?mls=73516038&w=1024&h=768&n=7
            [7] => https://media.mlspin.com/photo.aspx?mls=73516038&w=1024&h=768&n=8
            [8] => https://media.mlspin.com/photo.aspx?mls=73516038&w=1024&h=768&n=9
            [9] => https://media.mlspin.com/photo.aspx?mls=73516038&w=1024&h=768&n=10
            [10] => https://media.mlspin.com/photo.aspx?mls=73516038&w=1024&h=768&n=11
            [11] => https://media.mlspin.com/photo.aspx?mls=73516038&w=1024&h=768&n=12
            [12] => https://media.mlspin.com/photo.aspx?mls=73516038&w=1024&h=768&n=13
            [13] => https://media.mlspin.com/photo.aspx?mls=73516038&w=1024&h=768&n=14
            [14] => https://media.mlspin.com/photo.aspx?mls=73516038&w=1024&h=768&n=15
            [15] => https://media.mlspin.com/photo.aspx?mls=73516038&w=1024&h=768&n=16
            [16] => https://media.mlspin.com/photo.aspx?mls=73516038&w=1024&h=768&n=17
            [17] => https://media.mlspin.com/photo.aspx?mls=73516038&w=1024&h=768&n=18
            [18] => https://media.mlspin.com/photo.aspx?mls=73516038&w=1024&h=768&n=19
            [19] => https://media.mlspin.com/photo.aspx?mls=73516038&w=1024&h=768&n=20
        )

[raw] => 
)

EXIT

18 More Photos

Active

104-106 Burrill Street, Swampscott MA 01907

$1,100,000

Annual Expenses for 104-106 Burrill Street, Swampscott MA 01907

Annual Income & Unit Breakdown for 104-106 Burrill Street, Swampscott MA 01907

General Information for 104-106 Burrill Street, Swampscott MA 01907

Disclosures for 104-106 Burrill Street, Swampscott MA 01907

Financial Information for 104-106 Burrill Street, Swampscott MA 01907

Location Information for 104-106 Burrill Street, Swampscott MA 01907

Contact Information for 104-106 Burrill Street, Swampscott MA 01907

Agent

Office

Payment Calculator

Exclusive Listing Agent

Toner Real Estate, LLC

Laura Gunn