20 Bellair St #A Lynn — Photo 1 of 11
$610,000
Investment Analysis — 20 Bellair St #A
Lynn, MA 01902 — East Lynn
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 2.97% cap rate and $18,091/yr in estimated NOI at the $610,000 list price. Adjust every assumption in the calculator below.
Beds
3
Baths
2.5
SqFt
1,330
Style
Single Family
Built
2026
Brand-New Construction Townhouse in East Lynn, MA | 3 Bed, 2.5 BathWelcome to this newly constructed 3-bedroom, 2.5-bathroom townhouse offering 1,330 square feet of modern, move-in-ready living space in desirable East Lynn, Massachusetts. Designed with quality craftsmanship and contemporary finishes, this home seamlessly combines style, energy efficiency, and everyday convenience.Property Highlights & Key Features:Spacious Interior: 1,330 sq. ft. across two levels featuring 3 generous bedrooms, 2 full bathrooms, and 1 half bath.Modern Kitchen & Dining: Designer kitchen outfitted with sleek stainless steel appliances, premium cabinetry, and direct walkout access to a covered porch ideal for outdoor dining and entertaining.Upgraded Finishes: Beautiful hardwood flooring throughout all major living areas and bedrooms.Climate Control & Efficiency: Equipped with an energy-efficient ductless mini-split heating and cooling system featuring 4 individual zones for custom comfort.Parking & Storage: Includes an attached 1-car garage with opener, plus 2 dedicated off-street parking spaces (3 total parking spaces).Outdoor Space: Features a private covered porch, private balcony, and access to a shared fenced yard with professional landscaping.Conveniently located near public transportation, local shopping, public schools, area parks, and Lynn Beach, this brand-new townhouse offers modern coastal living at its finest. Available now for immediate occupancy!
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: 665 sq ft (the lesser of 900 sq ft or half the 1,330 sq ft principal dwelling). Lot size: 10,283 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.
Property Details
Financials
Parking
Interior Specifications
Climate & Utilities
Building & Exterior
Property & Lot
Amenities & Appliances
Water Heater • Range • Dishwasher • Disposal • Microwave • Refrigerator
Neighborhood
Public Transportation • Shopping • Pool • Park • Walk/Jog Trails • Golf
Geography
Floorplan Breakdown
Structural Layout
Living Room
Lvl First21.75 x 18.25
Bathroom - Half, Flooring - Hardwood, Window(s) - Picture, Balcony - Exterior, French Doors, Cable Hookup, Exterior Access, Open Floorplan, Recessed Lighting, Remodeled
Dining Room
Lvl First5.416666666 x 8.416666666
Flooring - Hardwood, Recessed Lighting, Remodeled
Kitchen
Lvl First12.583333333 x 11.083333333
Flooring - Hardwood, Countertops - Stone/Granite/Solid, French Doors, Kitchen Island, Cabinets - Upgraded, Deck - Exterior, Exterior Access, Recessed Lighting, Remodeled, Stainless Steel Appliances
Primary Bedroom
Lvl Second20.416666666 x 18.666666666
Bathroom - Full, Walk-In Closet(s), Flooring - Hardwood, Recessed Lighting
Bedroom 2
Lvl Second11.75 x 12.916666666
Bedroom 3
Lvl Second12.333333333 x 12.833333333
Bathroom - Full, Closet, Flooring - Hardwood, Recessed Lighting
Bathroom 1
Lvl First3 x 7.166666666
Bathroom - Half, Flooring - Stone/Ceramic Tile, Recessed Lighting
Bathroom 2
Lvl Second10.916666666 x 5
Bathroom - Full, Bathroom - Tiled With Tub & Shower, Flooring - Stone/Ceramic Tile, Recessed Lighting
Bathroom 3
Lvl Second5.333333333 x 8.75
Bathroom - Full, Bathroom - Tiled With Shower Stall, Flooring - Stone/Ceramic Tile, Recessed Lighting
Listing Agent: Jarvid Cortes
Listing Office: Keller Williams Realty Evolution
MLS® Number: 73583396
