86 Elm St Swansea — Photo 1 of 16
Recent Drop: $14,475
$564,525
Investment Analysis — 86 Elm St
Swansea, MA 02777
Based on HUD Small Area Fair Market Rent for Providence-Fall River, RI-MA HUD Metro FMR Area, a 2-unit multi-family in 02777 carries an estimated $3,740/mo in gross rent — about a 5.27% cap rate and $29,734/yr in estimated NOI at the $564,525 list price. Adjust every assumption in the calculator below.
Beds
4
Baths
2
SqFt
1,851
Style
2 Family - 2 Units Up/Down
Built
1842
Fabulous 2 family perfect for owner occupant or investor on a calm street in Swansea. Each unit is 2 bedrooms with the first floor unit also containing a bonus room currently setup as an office with a large closet. Bedrooms are spacious with light filled living rooms. Large deck. Huge lot. Private driveway and garage as well. New architectural shingled roof, new oak hardwood in some rooms, new window trims, skylights and plenty of other updates recently made. This property is full of potential with room for continued updates and expansion as well. Showings by appointment.
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 MLS and other third-party data may be inaccurate or out of date.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
Geography
Property History
$564,525
Was $579,000
May 5, 2026
MLS® 73495387
$579,000
Apr 2, 2026
MLS® 73495387
Listing Agent: Ebere Anosike
Listing Office: Amara Realty
MLS® Number: 73495387