3-5 Swan Ave, Methuen, MA 01844
- Added:
- Apr 22, 2026
- Days on Market:
- 52
- Last Refresh:
- Jun 12 at 1:06 am
Property Features for 3-5 Swan Ave
General Information
- Property type
- Residential Multi Family
- Property subtype
- Other
- Zoning
- two family
- Bedrooms
- 4
- Bathrooms
- 2
- Rooms
- Bathroom 2, Bedroom 1, Bedroom 4, Bedroom 3, Bathroom 1, Bedroom 2
- Parking
- 4
- Standard status
- Pending
- APN
- 2047728
- Size
- 2,344 SF
- Lot size
- 0.12 Acres
Taxes and HOA fees
- Tax Year
- 2026
- Tax Annual Amount
- 6859
Building Details
- Year built
- 1910
- Floors in Building
- 2
- Number of units
- 2
Listing agent Joshua Naughton License #57445 (603) 434-4101
Listing office RE/MAX Innovative Properties 22 Haverhill Road, Londonderry, MA (603) 484-8594
Listing date Apr 22, 2026
Copyright © 2026 MLS Property Information Network Inc. All rights reserved. All information provided by the listing agent/broker is deemed reliable but is not guaranteed and should be independently verified.
HighLights
- 2‑family home built in 1910 with each unit featuring 2 bedrooms and 1 full bath
- Renovated first‑floor unit with hardwood floors, plus living room and dining room with built‑in china cabinets
- Each unit includes an eat‑in kitchen, butler pantry, appliances included, and an enclosed front porch
- Full basement with washer/dryer hookups for tenants, plus storage and separate utilities
- Off‑street parking for 3–4 cars and fenced‑in backyard
- 3rd‑floor walk‑up level is unfinished and includes potential for a third income unit with proper permits
Overview
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 | $59.1k | $25.20 |
| − Vacancy | −$2.7k | −$1.13 |
| EGI | $56.4k | $24.07 |
| − OpEx | −$16.9k | −$7.22 |
| NOI | $39.5k | $16.85 |
Alternative Uses
Current Use by Public Records
Location Insight
- Map
- Local Demand
- City
- Methuen
- County
- Essex
- State
- Massachusetts
- Longitude
- -71.152834
- Latitude
- 42.724505