Investment Analysis — 22 Reservoir Ave

Swansea, MA 02777

Based on HUD Small Area Fair Market Rent for Providence-Fall River, RI-MA HUD Metro FMR Area, a 4-bedroom in 02777 carries an estimated $2,680/mo in gross rent — about a 3.45% cap rate and $18,785/yr in estimated NOI at the $544,000 list price. Adjust every assumption in the calculator below.

View Standard Listing

Beds

Baths

SqFt

1,450

Style

Single Family

Built

1996

Welcome home to this beautifully updated 3/4-bedroom, 1-bath raised ranch, perfectly situated on a quiet dead-end street in desirable Swansea. Enjoy the privacy of the spacious backyard, ideal for relaxing, entertaining, or enjoying nature. Inside, you’ll find a newly renovated kitchen featuring new appliances, an updated bathroom, and a bright, inviting layout ready for you to move right in. The partially finished basement offers additional living space perfect for a family room, home office, gym, or playroom. Conveniently located near local amenities while offering the peace and privacy you’ve been looking for, this home is the perfect blend of comfort, style, and location. Don’t miss your opportunity to make this exceptional property your new home!

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: 725 sq ft (the lesser of 900 sq ft or half the 1,450 sq ft principal dwelling). Lot size: 33,106 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 MLS and other third-party data may be inaccurate or out of date.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.