Investment Analysis — 12-16 Landon Cir #3

Lynn, MA 01902 — Diamond District

Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 3-bedroom in 01902 carries an estimated $3,080/mo in gross rent — about a 5.32% cap rate and $21,292/yr in estimated NOI at the $399,999 list price. Adjust every assumption in the calculator below.

View Standard Listing

Beds

Baths

SqFt

1,546

Style

Condominium

Built

1910

Back on Market (Due to buyer financing). *Please park on Ocean Street for Open Houses*. Welcome to Lynn’s historic Diamond District, where coastal living meets everyday convenience. This unique two-level condominium offers a rare and versatile layout with separate entrances on each floor, providing flexible living options not commonly found in traditional condos. The main level features a kitchen, living area, and bedroom, while the additional level creates a distinct second living space including two additional bedrooms, a bathroom, and living room ideal for guests, a home office, or added privacy. Enjoy ocean views and the luxury of being just a short walk to the beach, perfect for morning walks or summer days by the water. Commuters will appreciate the proximity to public transportation to Boston, including the commuter rail and ferry, making city access seamless. Tucked away on a quiet dead-end street, the property offers added privacy. As added bonus, seller agrees to value of SIX months worth of HOA fee.

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 MLS and other third-party data may be inaccurate or out of date.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.

No longer available to tour