
78 Waterhill St #78 Lynn — Photo 1 of 20
$799,900
Investment Analysis — 78 Waterhill St #78
Lynn, MA 01905
Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 3-bedroom in 01905 carries an estimated $3,080/mo in gross rent — about a 2.49% cap rate and $19,889/yr in estimated NOI at the $799,900 list price. Adjust every assumption in the calculator below.
Beds
3
Baths
3.5
SqFt
3,190
Style
Condominium
Built
2016
Welcome to 78 Waterhill Street! Built in 2016, this spacious duplex-style condo offers the feel and functionality of a single-family home with 3,190 sf of finished living space across three levels. The bright open-concept main level features hardwood floors, a generous living and dining area, and a spacious kitchen with granite countertops, stainless steel appliances, center island and direct access to the deck and fenced outdoor space. Upstairs you'll find three bedrooms including a spacious master suite, and two full baths. The finished basement adds exceptional flexibility with two additional rooms, a full bath and family/living area ideal for guests, a home office, playroom or extended living space. Conveniently located near shopping, parks, schools, public transportation and highway access. A rare opportunity offering 3 bedrooms, 3.5 baths and exceptional space that is move in ready.
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 MLS and other third-party data may be inaccurate or out of date.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.
Open Houses
Property Details
Financials
Parking
Interior Specifications
Climate & Utilities
Building & Exterior
Property & Lot
Amenities & Appliances
Range • Dishwasher • Microwave • Refrigerator • Washer • Dryer
Neighborhood
Public Transportation • Shopping • Park • Laundromat • Highway Access • House of Worship
Geography
Floorplan Breakdown
Structural Layout
Living Room
Lvl FirstCeiling Fan(s), Flooring - Hardwood, Open Floorplan
Dining Room
Lvl FirstCeiling Fan(s), Flooring - Hardwood, Open Floorplan
Kitchen
Lvl FirstFlooring - Stone/Ceramic Tile, Deck - Exterior, Exterior Access, Slider, Gas Stove
Office
Lvl BasementFlooring - Vinyl
Family Room
Lvl BasementFlooring - Vinyl
Master Bedroom
Lvl SecondCeiling Fan(s), Flooring - Hardwood
Bedroom 2
Lvl SecondBedroom 3
Lvl SecondFlooring - Hardwood
Bathroom 1
Lvl SecondBathroom - Full, Bathroom - With Shower Stall, Flooring - Stone/Ceramic Tile
Bathroom 2
Lvl SecondBathroom - Full, Bathroom - Tiled With Tub, Flooring - Stone/Ceramic Tile
Bathroom 3
Lvl FirstBathroom - Half
Listing Agent: Jason Richardson
Listing Office: Truss Realty Advisors, LLC
MLS® Number: 73572664
