
35 Littles Point Road #S201 Swampscott — Photo 1 of 42
$3,799,000
Investment Analysis — 35 Littles Point Road #S201
Swampscott, MA 01907
Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 3-bedroom in 01907 carries an estimated $3,700/mo in gross rent — about a -0.56% cap rate and $-21,211/yr in estimated NOI at the $3,799,000 list price. Adjust every assumption in the calculator below.
Beds
3
Baths
3.5
SqFt
2,457
Style
Condominium
Built
2022
Enjoy coastal luxury at White Court, an exclusive 55+ oceanfront community on a historic six-acre estate with 350+ feet of shoreline, once President Calvin Coolidge’s summer residence. Just minutes from Boston, this home blends history, stunning views, & modern living. This elegant 3-bed, 3.5-bath residence offers single-level living with 10-ft ceilings, sun-filled spaces, & panoramic Atlantic views. Open living/dining areas flow from a beautifully appointed kitchen, ideal for both everyday living & entertaining. Relax on your private oceanfront balcony with sweeping views. Upgrades include electric shades, curated marble accents, crystal chandeliers, custom built-ins, water filtration, and a walk-in closet. A flexible third bedroom features a Murphy bed. Amenities include a fitness center, oceanfront lounges, seasonal heated pool, private storage, and 3 heated garage spaces w elevator access, offering convenience, comfort, and a true resort-style coastal lifestyle on the North Shore.
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 MLS and other third-party data may be inaccurate or out of date.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
Dishwasher • Disposal • Microwave • Range • Refrigerator • Washer • Dryer • Water Treatment • Wine Refrigerator • Range Hood
Neighborhood
Adult Community
Geography
Floorplan Breakdown
Structural Layout
Living Room
Lvl FirstDining Room
Lvl FirstKitchen
Lvl FirstMaster Bedroom
Lvl FirstBedroom 2
Lvl FirstBedroom 3
Lvl FirstBathroom 1
Lvl FirstBathroom 2
Lvl FirstBathroom 3
Lvl FirstProperty History
$3,799,000
Apr 14, 2026
MLS® 73500903
$9,000
Jan 23, 2026
MLS® 73457560
$9,000
Nov 24, 2025
MLS® 73457560
$3,775,000
Oct 31, 2025
MLS® 73333969
$3,775,000
Feb 10, 2025
MLS® 73333969
Listing Agent: Willis + Tierney
Listing Office: Compass
MLS® Number: 73500903