20 Bellair St #B Lynn — Photo 1 of 13
Recent Drop: $30,000
$620,000
Investment Analysis — 20 Bellair St #B
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 2.59% cap rate and $16,075/yr in estimated NOI at the $620,000 list price. Adjust every assumption in the calculator below.
Beds
3
Baths
2.5
SqFt
1,330
Style
Condominium
Built
2026
Nestled in the heart of East Lynn, this stunning new construction townhouse offers the perfect blend of modern design, comfort, and convenience. Boasting 3 generous bedrooms, 2 full bathrooms, and 1 half bath, this thoughtfully designed home features approximately 1,330 square feet of beautifully finished living space. Enjoy hardwood floors throughout, a new heating and cooling system, and a designer kitchen complete with stainless steel appliances.The home also offers a 1-car garage, 2 assigned parking spaces, and access to a shared backyard. Step directly from the kitchen onto a covered porch, creating the perfect space for outdoor dining, entertaining, or simply relaxing. Combining quality craftsmanship with contemporary finishes, this is a truly one-of-a-kind opportunity to own a brand-new home in one of Lynn’s most convenient locations. Available now!
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 MLS and other third-party data may be inaccurate or out of date.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.
Immersive Experience
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
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
Property History
$620,000
Was $623,400
Aug 29, 2026
MLS® 73543857
$623,400
Was $625,400
Aug 24, 2026
MLS® 73543857
$625,400
Was $628,100
Aug 15, 2026
MLS® 73543857
$628,100
Was $640,000
Aug 5, 2026
MLS® 73543857
$640,000
Was $650,000
Jul 28, 2026
MLS® 73543857
$650,000
Jul 1, 2026
MLS® 73543857
Listing Agent: Jarvid Cortes
Listing Office: Keller Williams Realty Evolution
MLS® Number: 73543857
