
20 Bellair St Lynn — Photo 1 of 16
Recent Drop: $8,900
$1,250,000
Investment Analysis — 20 Bellair St
Lynn, MA 01902 — East Lynn
Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 2-unit multi-family in 01902 carries an estimated $6,160/mo in gross rent — about a 3.69% cap rate and $46,180/yr in estimated NOI at the $1,250,000 list price. Adjust every assumption in the calculator below.
Beds
6
Baths
5
SqFt
2,660
Style
2 Family - 2 Units Side by Side
Built
2026
Exceptional opportunity for both owner-occupants and investors! This ground-up new construction multifamily has been built entirely from the foundation to the roof, and everything in between, delivering the quality, efficiency, and peace of mind that only brand-new construction can offer. The property will be delivered completely vacant, giving its next owner the rare flexibility to choose their own tenants, establish market rents, or live in one unit while generating rental income from the other.Offering a total gross living area of 3,346 sq. ft. of thoughtfully designed living space, this property features 6 bedrooms, 4 full bathrooms, and 2 half bathrooms across two beautifully finished units. Each unit consists of 1,330 sq. ft., 3 bedrooms, 3 bathrooms and showcases hardwood flooring, designer kitchens with stainless steel appliances, energy-efficient heating and cooling systems, and contemporary finishes throughout. Additional highlights include covered porches, a fenced backyard, a 1-car garage, and 4 assigned off-street parking spaces. Whether you’re searching for a high-quality owner-occupied multifamily to help offset your mortgage or a turnkey investment property with low maintenance and strong rental potential, this brand-new construction offers exceptional versatility in one of East Lynn’s most convenient locations, close to shopping, restaurants, public transportation, and major commuter routes.
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
Range • Dishwasher • Disposal • Microwave • Refrigerator
Neighborhood
Public Transportation • Shopping • Pool • Park • Walk/Jog Trails • Golf
Geography
Property History
$1,250,000
Was $1,253,900
Aug 29, 2026
MLS® 73559844
$1,253,900
Was $1,258,900
Aug 24, 2026
MLS® 73559844
$1,258,900
Aug 5, 2026
MLS® 73559844
Listing Agent: Jarvid Cortes
Listing Office: Keller Williams Realty Evolution
MLS® Number: 73559844
