Add Listing
    For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    Back to Search
    Spacious Two-Family Home Near Beach Title is generated by Realmo AI

    123 Puffer Avenue, Swansea, MA 02777

    View on Map
    Claim this Listing
    For Sale
    $525,000

    Well-maintained two-family home in Swansea, near Swansea Town Beach.

    Type:Multi-family / 2 Family
    Property size:
    1,676 SF
    Price / SF:
    $313/SF
    Added:
    Mar 14, 2026
    Days on Market:
    81
    Last Refresh:
    Mar 18 at 8:41 am

    Property Features for 123 Puffer Avenue

    General Information

    Standard status
    Active
    Size
    1,676 SF
    Property subtype
    Multi-family / 2 Family

    Building Details

    Year Built
    1940

    We can help!

    Listing Contact
    Eric Alberto

    Listing agent Eric Alberto License #9504692

    Listing office Rosewood Realty

    Listing date Mar 14, 2026

    Source Compass

    Displayed information is deemed reliable but is not guaranteed and should be independently verified.

    All listing content including descriptions, pricing, images are the copyrighted material of Rosewood Realty

    HighLights

    • Desirable location near Swansea Town Beach on a corner lot.
    • Spacious 2‑family home, ideal for owner‑occupants or investors.
    • Well‑maintained property with two comfortable apartments featuring large bedrooms and ample closet space.
    • Includes appliances and washer/dryer hookups in the basement.
    • Large yard, off‑street parking, and spacious deck for outdoor enjoyment.
    • Convenient access to Bristol, RI, Providence, restaurants, shopping, and major highways.

    Overview

    This two-family home is located in a desirable Swansea neighborhood on a corner lot. The property is near the Swansea Town Beach. The well-maintained property features two apartments. Each apartment includes large bedrooms and ample closet space. Some hardwood floors are present. Vinyl windows are installed. Appliances are included. Washer and dryer hookups are located in the basement. The exterior features vinyl siding and a large yard. Off-street parking is available. A spacious deck is suitable for relaxing or entertaining. The property is conveniently located close to the Swansea Town beaches and a short drive to historic Bristol, RI, Providence, restaurants, shopping, and major highways. The property offers an opportunity for owner-occupants or investors seeking space, location, and convenience. The property size is 1,676 square feet.

    Local Financial Insights For Multifamily LT 5

    Simulate Cap Rate and NOI

    NOI Build-Up
    Vacancy
    income lost from leasable area expected to sit empty during the year — subtracted from gross rent.
    EGI (Effective Gross Income)
    gross rent minus vacancy losses — the realistic income before paying operating costs.
    OpEx (Operating Expenses)
    recurring costs to operate the property (property tax, insurance, utilities, maintenance, management) — excludes financing and capital improvements.
    NOI (Net Operating Income)
    income a property generates after operating costs but before financing and taxes.

    Component $ $/SF
    Gross rent $46.3k $27.60
    − Vacancy −$3.5k −$2.07
    EGI $42.8k $25.53
    − OpEx −$12.8k −$7.66
    NOI $30.0k $17.87
    1,676 SF · lease $27.60/SF/yr · vacancy 7.50% · expense 30.00%

    Alternative Uses

    Best Use
    Multifamily LT 5
    $427.9K
    $374.4K – $499.2K (±1% cap)
    NOI $29,952 @ 7.0% cap · market cap 5.71%
    Second Best
    Apartment 5plus
    $397.6K
    $347.9K – $463.9K (±1% cap)
    NOI $27,835 @ 7.0% cap · market cap 5.30%
    Theoretical Best
    Office A
    $1.02M
    $893.1K – $1.19M (±1% cap)
    NOI $71,446 @ 7.0% cap · market cap 13.61%
    Zoning and permitted uses should be independently verified with local authorities.
    Location Intelligence

    Current Use by Public Records

    Duplexes

    Suggested Use

    Real Estate Agency Law Firm Restaurant Spa & Massage Center Dental Office Hair Salon Nail Salon Building Supply Gym & Fitness Center Daycare Center

    Zoning and permitted uses should be independently verified with local authorities.

    Location Insight

    • Map
    • Local Demand
    City
    Swansea
    County
    Bristol
    State
    Massachusetts
    Longitude
    -71.2122
    Latitude
    41.7305459

    Nearby Similar for Sale

    • $4,200,000
      36,000 SF

      Swansea Industrial/Retail Investment Opportunity

      Fully leased 16-acre industrial/retail property in Swansea, Massachusetts.
      2555 Grand Army of the Republic Highway, Swansea, MA 02777
      View Details
    • $875,000
      6,816 SF

      Mixed-Use Investment Opportunity

      Mixed-use building with office and retail units in Swansea, MA.
      312 Wilbur Ave, Swansea, MA 02777
      View Details
    • $1,250,000
      3,145 SF

      Restaurant with Dual Drive-Thru Lanes

      High-visibility, free-standing restaurant available for sublease on busy Route 6.
      711 G.A.R Hwy, Swansea, MA
      View Details
    • $525,000

      Spacious Two-Family Home, Swansea

      Well-maintained two-family home in desirable Swansea neighborhood near town beach.
      123 Puffer Ave, Swansea, MA 02777
      View Details
    • $525,000
      1,676 SF

      Spacious Two-Family Home, Swansea

      Well-maintained two-family home in desirable Swansea neighborhood.
      123 Puffer Ave, Swansea, MA 02777
      View Details
    • $2,500,000

      Commercial Retail/Office Investment Opportunity

      Contiguous commercial units with strong tenancy and high ROI.
      544 Milford Road, Swansea, MA 02777
      View Details
    • $4,200,000
      37,872 SF

      Industrial/Retail Property For Sale

      16-acre industrial/retail property, fully leased, redevelopment potential.
      2555 GAR Hwy, Swansea, MA
      View Details

    FAQs

    What type of property is this?
    Duplex - Well-maintained two-family home in Swansea, near Swansea Town Beach.
    Where is this duplex located?
    The property is located at 123 Puffer Avenue Swansea, MA.
    What is the asking price?
    The asking price for this property is $525,000.
    What are key features of this property?
    This property features: Desirable location near Swansea Town Beach on a corner lot.; Spacious 2‑family home, ideal for owner‑occupants or investors.; Well‑maintained property with two comfortable apartments featuring large bedrooms and ample closet space.
    (508) 567-0692
    We can help!
    Listing Contact
    Eric Alberto
    Real Estate License ID: 9504692
    Learn More
    Request Owner's contact information
    Message sent successfully
    Error
    If you are the owner or broker of this property and would like to edit or remove this listing please send a message to web site administrator.
    Message sent successfully
    Error
    Email to Your Friends
    Link copied to clipboard
    Separate multiple addresses with a comma
    Message sent successfully
    Error

    Realmo Value Estimations

    Realmo estimates a property’s market value using a proprietary methodology that incorporates public data and user-submitted information. This cumulative value is generated by integrating a variety of conventional and innovative methods. 

    Disclaimer

    These figures are not official appraisals and should not be used as a substitute for a valuation performed by a licensed appraiser.
    Actual market value may differ due to factors not captured in the data. Estimates are offered for informational purposes only, and users should conduct independent research before making financial or investment decisions.
    By using this feature, you acknowledge that Realmo is not responsible for actions taken based on these estimates.

    AI approach

    Realmo AI Method estimates property value using machine learning models trained on millions of comparable listings, transactions, and market signals. It analyzes property features, location intelligence data, and current market dynamics to predict the most probable market value in real time.

    Realmo CapRate Calculation

    Realmo calculates the Capitalization Rate (Cap Rate) to help estimate a property's potential return on investment. The Cap Rate is a fundamental metric in commercial real estate that measures the relationship between a property's net operating income and its market value.

    How We Calculate Cap Rate

    Cap Rate Formula:
    Cap Rate (%) = (Net Operating Income / Property Value) × 100

    Net Operating Income (NOI) Formula:
    NOI = Area × Lease Rate × (1 - Vacancy Rate) × (1 - Operating Expense Ratio)

    Components

    Net Operating Income (NOI) represents the annual income a property generates after operating expenses:

    • Area: Building square footage from property records
    • Lease Rate: Annual $/sqft based on market data for the property type and geographic location
    • Vacancy Rate: Percentage of unoccupied space based on market data for the property type and location
    • Operating Expense Ratio: Operating costs as a percentage of income, varies by property type

    Property Value is derived from:

    • Recent sale price (if available)
    • Statistical models using comparable sales
    • AI-powered valuation estimates

    Example Calculation

    For a 100,000 sqft Office Building:

    • Lease Rate: $25.00/sqft/year (market data for Office in this area)
    • Vacancy Rate: 8% (market data for Office in this area)
    • Operating Expense Ratio: 35% (typical for Office properties)
    • Property Value: $15,000,000

    Step 1: Calculate NOI

    NOI = 100,000 × $25.00 × (1 - 0.08) × (1 - 0.35)
    NOI = 100,000 × $25.00 × 0.92 × 0.65
    NOI = $1,495,000/year

    Step 2: Calculate Cap Rate

    Cap Rate = ($1,495,000 / $15,000,000) × 100
    Cap Rate = 9.97%

    Property Type Considerations

    Net Operating Income calculations vary by property type due to different operating expense ratios:

    • Office: Higher expenses (30-40%) for HVAC, utilities, maintenance
    • Retail: Moderate expenses (25-35%) for common area maintenance
    • Industrial/Warehouse: Lower expenses (15-25%) for minimal tenant services
    • Multifamily: Moderate expenses (35-45%) including property management
    • Self-Storage: Lower expenses (25-35%) due to minimal maintenance

    Market lease rates and vacancy rates are specific to each property type and geographic location, reflecting local market conditions.

    Disclaimer

    These calculations are estimates for informational purposes only and should not be used as a substitute for professional financial analysis or appraisal.

    • Cap Rate calculations depend on market data that may change over time
    • Actual operating expenses, lease rates, and vacancy rates may differ from market averages
    • Individual property conditions, lease terms, and tenant quality significantly impact actual NOI
    • Property value estimates are approximations and not official appraisals
    • Cap rates vary widely by market, property condition, and investment risk profile

    Professional Guidance Recommended: Before making any investment or financial decisions, consult with licensed appraisers, commercial real estate brokers, and financial advisors who can evaluate your specific property and circumstances.
    By using this feature, you acknowledge that Realmo is not responsible for investment decisions or actions taken based on these estimates.

    Cap approach

    Capitalization Method calculates value based on estimated net operating income (NOI) and applying a market-based capitalization rate (cap rate), we estimate what a typical investor might be willing to pay for it.

    Comparable approach

    Comparable estimate is based on recent sales of similar nearby properties, adjusted for factors like size, condition, and location.

    Relative

    Relative property class coefficient uses factors that account for typical price differences between various asset types (e.g., retail vs. industrial) to provide a more accurate market-aligned estimate.

    Geo

    Comparable Sales Method, enhanced by Geo coefficients — location-based adjustment factors that reflect differences in price levels across neighborhoods, cities, or regions ensuring a more accurate, market-sensitive valuation.

    Stat Estimate

    This method estimates value based on actual market adjusted recent (~5 years) sales of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all similar sales ($/sqft) are above this value
    • Range-to: 75% of all similar sales ($/sqft) are below this value
    AI Estimate

    This method estimates value based on AI market estimation of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all estimations ($/sqft) are above this value
    • Range-to: 75% of all estimations ($/sqft) are below this value
    Alternative use

    Estimate considers the property’s potential value if used for a different purpose-based on zoning, demand, and market feasibility.

    More about this property
    Thanks! Your message was sent.
    Error! Your message wasn't sent.
    Please enter your name
    Please enter email
    Please enter the email in the correct format
    Please enter phone
    Please enter the number in the correct format
    Please enter message
    Thank You

    You are Unsubscribed From Notifications

    Thank You for Inquiry
    123 Puffer Avenue, Swansea, MA 02777
    letter with green check mark
    Check your email
    We sent you the
    agent's contact details. yellow underline
    Can't find it?
    Please check your junk/spam folder.
    Google sign-in failed. Please try again or use another login method.
    Sign Up Successful!
    You now have access to more from Realmo!