Overview Property Details Payment Calculator Walkability

Add to favorites

Remove from favorites
Send to Friend
Watch changes on this property

Expired

35 Estes St, Lynn MA 01902

$729,999

Estimated $1,804.86/month Calculator

Multi Family

Total Units: 2

Price Per Unit: $364,999.50

Total Rent: 38400/year

Estimated CAP Rate: 4.24%

5 Bedrooms

3 Full Baths

2,596 SqFt

Total Parking: 6

6,407 SqFt

OPEN HOUSE MONDAY DEC 26 2023 1PM-2PM 2nd level features open layout with modern style kitchen, 2 full bathrooms and 2 bedrooms. 1st floor has 1 bathroom and 2 bedroom. All separate utilities. You will enjoy your summers on the garden and front yard.Set back from the street with a large level front yard, wood deck and brick patio offers lots of privacy and perfect for entertaining. The front yard can park 6 cars, privately. Easy to show. Convenient location minutes from the beach and commuter rail station. - ready for occupancy! The property can delivery vacant or lease.

This home has been viewed 34 times

Last Checked: May 7th, 2024 at 8:31am (Source: MLS PIN #73065729)

Gross Income: $38,400

Gross Expenses: $7,454

Net Income Calc: $30,946

CAP Rate: 4.24%

Beach Front

Annual Expenses for 35 Estes St, Lynn MA 01902

Total Gross Expenses (Calculated)$7,454/year

APOD AvailableNo

Heating

Electricity

Water

Gas

Insurance

Sewer

Trash Removal

Repair & Maintenance

Management

Miscellaneous

Real Estate Tax$7,454

Annual Income & Unit Breakdown for 35 Estes St, Lynn MA 01902

Total Gross Income (Calculated)$38,400

Unit 1

Rental Income$1,600

LeaseN

Bedrooms2

Bathrooms1 Full

Floor1

Levels in Unit1

HeatingYes

Rent Includes

Unit 2

Rental Income$1,600

LeaseN

Bedrooms2

Bathrooms2 Full

Floor2

Levels in Unit2

HeatingYes

Rent Includes

General Information for 35 Estes St, Lynn MA 01902

Listing ID73065729

Property TypeMulti Family

Price$729,999 ($281.2/SqFt)

StyleMulti Family

CityLynn

CountyEssex

MLS Area

Neighborhood(s)

Approximate Living Area Total2,596 SqFt

Approximate Lot Size (Acres)0.15 acres

Total Parking6

Garage Parking

Year Built1910

Year Built SourcePublic Records

Year Renovated

Year Built DetailsActual

Water

Sewer

Electric

Hot Water

Roof Material

Basement

Construction MaterialsFrame

Lot FeaturesOther

Foundation Area0

Foundation DescriptionBlock,Other

Accessible Features

Outdoor Space

ZoningR4

Zoning Details

Water ViewsNo

Water Views Features

WaterfrontNo

Waterfront FeaturesOcean, Beach Front, Beach Ownership(public), 1/2 To 1 Mile To Beach

Energy Features

Terms

Disclosures for 35 Estes St, Lynn MA 01902

Lead Paint

UFFI

Living Area Includes BasementNo

Living Area Disclosure

Building Area SourcePublic Records

Title 5

Exclusions

Disclosures

Financial Data Source

Total Gross Expenses By Broker$0

Total Gross Income By Broker$38,400

Total Net Income By Broker$38,400

For Sale By OwnerNo

Short Sale / Forclosure (Bank Owned)

Buyer Agent Compensation2%%

Facilitator Compensation2%%

Sub-Agent Compensation

Compensation Based OnNet Sale Price

Financial Information for 35 Estes St, Lynn MA 01902

Real Estate Taxes$7,454

Tax Year2022

Assessed Value$599,700

Financial Data Source

Total Gross Expenses By Broker$0

BostonRealEstate.com Gross Expenses

Total Gross Income By Broker$38,400

BostonRealEstate.com Gross Income

Total Net Income By Broker$38,400

BostonRealEstate.com Gross NOI

CAP Rate (based on Broker info)

CAP Rate (BostonRealEstate.com)4.24%

Location Information for 35 Estes St, Lynn MA 01902

Elementary School

Middle School

High School

Neighborhood(s)

MLS Area

Area AmenitiesConservation Area, House Of Worship, Public School, Shopping, Park, Medical Facility, Laundromat, Public Transportation, T-station, Marina, Private School

Contact Information for 35 Estes St, Lynn MA 01902

Agent

Name: Kim Nguyen

Office

Name: Acuna Real Estate

Phone: 413-739-5787

Payment Calculator

, Interest

Property Taxes 621.17

Principal & Interest 4498.02

HOA Dues $0

Term

Interest

Home Price

Down Payment

Exclusive Listing Agent

Acuna Real Estate

Kim Nguyen

Agent Phone

Office Phone

(413) 739-5787

Text Agent Call Agent Call Office

Array
(
    [acres] => Approx. 0.15 acres (6,407 SqFt)
    [add_date] => 2024-05-07 08:31:03
    [address] => Estes St
    [agent] => Array
        (
            [address] => 8 Juniper Street Apt. 24
            [city] => Brookline
            [id] => CN235718
            [name] => Kim Nguyen
            [national_association] => 452517617
            [office] => BB9956
            [state] => MA
            [zip] => 02445
        )

[apod_available] => Array
        (
            [0] => No
        )

[appliances] => Array
        (
        )

[approx_living_area_total] => 2,596 SqFt
    [approx_lot_size_acres] => 0.15 acres
    [approx_lot_size_sqft] => 6,407 SqFt
    [assessed_value] => $599,700
    [association] => No
    [association_fee] => Array
        (
            [0] => $0
        )

[association_fee_frequency] => Array
        (
        )

[association_fee_includes] => Array
        (
        )

[association_required] => Array
        (
        )

[available_date] => 
    [available_now] => Yes
    [basement] => Array
        (
        )

[bathrooms] => 3 Full
    [bedrooms] => 5
    [building_amenities] => Array
        (
        )

[building_area_source] => Array
        (
            [0] => Public Records
        )

[building_management] => Array
        (
        )

[building_debug] => 35 Estes St Lynn
    [building_id] => 
    [building_name] => 
    [building_name_from_address] => 
    [building_url] => 
    [buyer_agent_compensation] => 2%%
    [buyer_agent_id] => 
    [buyer_office_id] => 
    [c_style] => Array
        (
        )

[c_type] => Multi Family
    [cap_rate] => 4.24%
    [city] => Lynn
    [community_features] => Array
        (
            [0] => Conservation Area
            [1] => House Of Worship
            [2] => Public School
            [3] => Shopping
            [4] => Park
            [5] => Medical Facility
            [6] => Laundromat
            [7] => Public Transportation
            [8] => T-station
            [9] => Marina
            [10] => Private School
        )

[compensation_based_on] => Array
        (
            [0] => Net Sale Price
        )

[complex_complete] => Array
        (
        )

[construction_materials] => Array
        (
            [0] => Frame
        )

[construction_status] => 
    [cooling] => No
    [cooperating_agent_commission] => Array
        (
        )

[county] => Essex
    [cultivation_acres] => None
    [date_available_note] => 
    [deposit_amount] => Array
        (
            [0] => $0
        )

[deposit_required] => Array
        (
        )

[deqe] => 
    [description] => OPEN HOUSE MONDAY DEC 26 2023 1PM-2PM 2nd level features open layout with modern style kitchen, 2 full bathrooms and 2 bedrooms. 1st floor has 1 bathroom and 2 bedroom. All separate utilities. You will enjoy your summers on the garden and front yard.Set back from the street with a large level front yard, wood deck and brick patio offers lots of privacy and perfect for entertaining. The front yard can park 6 cars, privately. Easy to show. Convenient location minutes from the beach and commuter rail station. - ready for occupancy! The property can delivery vacant or lease.
    [disclosures] => 
    [documents_available] => Array
        (
        )

[electric] => Array
        (
        )

[electric_expense] => Array
        (
            [0] => $0
        )

[elementary_school] => 
    [en_suite_bath] => Array
        (
            [0] => Yes
        )

[energy_features] => Array
        (
        )

[entry_level] => Array
        (
        )

[estimated_monthly_payment] => 
    [exclusions] => Array
        (
        )

[exterior_features] => Array
        (
        )

[facilitator_compensation] => 2%%
    [fee_paid_by_tennant] => Contact Agent
    [financial_data_source] => Array
        (
        )

[fireplaces] => Array
        (
            [0] => 0
        )

[first_month_required] => Array
        (
        )

[floor_number] => 0
    [flooring] => Array
        (
        )

[for_sale_by_owner] => No
    [foundation_area] => 0
    [foundation_materials] => Array
        (
            [0] => Block,Other
        )

[frontage_length] => 
    [full_baths] => 3
    [garage_parking] => 
    [gas] => Array
        (
        )

[gas_expense] => Array
        (
            [0] => $0
        )

[gross_income] => Array
        (
            [0] => $38,400
        )

[half_baths] => 0
    [handicap_access] => No
    [heating] => Yes
    [heating_expense] => Array
        (
            [0] => $0
        )

[high_school] => 
    [horse_features] => Array
        (
            [0] => Ocean
            [1] => Beach Front
            [2] => Beach Ownership(public)
            [3] => 1/2 To 1 Mile To Beach
        )

[horse_permitted] => No
    [hot_water] => Array
        (
        )

[id] => 344900
    [insurance_expense] => Array
        (
            [0] => $0
        )

[insurance_required] => Array
        (
        )

[interior_features] => Array
        (
        )

[last_month_required] => Array
        (
        )

[last_sync_date] => 2024-05-07 08:31:03
    [laundry_features] => Array
        (
        )

[lead_paint] => Array
        (
        )

[lease_term] => 
    [levels_in_unit] => 1
    [living_area] => 2,596 Sq. Ft.
    [living_area_disclosure] => Array
        (
        )

[living_area_includes_basement] => Array
        (
            [0] => No
        )

[lot_features] => Array
        (
            [0] => Other
        )

[management_expense] => Array
        (
            [0] => $0
        )

[middle_school] => 
    [miscellaneuos_expense] => Array
        (
            [0] => $0
        )

[mls_area] => 
    [mls_id] => 73065729
    [neighborhoods] => Array
        (
        )

[net_income_calc] => 30946
    [net_operating_income] => Array
        (
            [0] => $38,400
        )

[number_of_lots] => Array
        (
        )

[number_of_units] => 2
    [office] => Array
        (
            [id] => AN7080
            [name] => Acuna Real Estate
            [phone] => 413-739-5787
        )

[operating_expense] => Array
        (
            [0] => $0
        )

[optional_fee_includes] => Array
        (
        )

[optional_price] => 0
    [outdoor_space_available] => Array
        (
        )

[owner_occupancy_source] => 
    [parking_features] => Array
        (
        )

[pasture_area] => None
    [patio_and_porch] => Array
        (
        )

[perc_test] => Array
        (
        )

[perc_test_date] => Unknown
    [pet_policy] => Array
        (
        )

[phone] => 617-396-6262
    [pool_features] => Array
        (
        )

[price] => $729,999
    [price_per_sqft] => 281.2
    [price_per_unit] => 364999.5
    [private_pool] => No
    [property_sub_type] => Array
        (
            [0] => Multi Family
        )

[real_estate_tax] => $7,454
    [references_required] => Array
        (
        )

[rent_includes] => Array
        (
        )

[repair_maintenance_expense] => Array
        (
            [0] => $0
        )

[road_frontage_type] => Array
        (
        )

[roof_material] => Array
        (
        )

[rooms] => 11
    [senior_community] => No
    [sewer] => Array
        (
        )

[sewer_expense] => Array
        (
            [0] => $0
        )

[short_sale] => 
    [special_listing_conditions] => Array
        (
        )

[state] => Massachusetts
    [state_code] => MA
    [status] => Array
        (
            [0] => Expired
        )

[street_number] => 35
    [structure_type] => Array
        (
        )

[style] => Array
        (
        )

[subagent_compensation] => 
    [tag_accessible_features] => 
    [tag_air_conditioning] => 
    [tag_association_pool] => 
    [tag_beach_access] => 
    [tag_beach_front] => 1
    [tag_elevator] => 
    [tag_equestrian] => 
    [tag_garage_parking] => 
    [tag_generator] => 
    [tag_green_features] => 
    [tag_laundry] => 
    [tag_lead_paint_free] => 
    [tag_loft] => 
    [tag_pet_friendly] => 
    [tag_pre_construction] => 
    [tag_private_outdoor_space] => 
    [tag_private_pool] => 
    [tag_professional_management] => 
    [tag_recently_renovated] => 
    [tag_senior_community] => 
    [tag_townhouse] => 
    [tag_waterfront] => 
    [tag_waterview] => 
    [tax_year] => 2022
    [team] => Array
        (
        )

[terms] => Array
        (
        )

[timber_acres] => None
    [title_5] => 
    [total_gross_expense] => 7454
    [total_gross_income] => 38400
    [total_parking] => 6
    [trash_expense] => Array
        (
            [0] => $0
        )

[uffi] => Array
        (
        )

[unit_1_bathrooms] => 1 Full
    [unit_1_bedrooms] => 2
    [unit_1_floor] => 1
    [unit_1_lease] => Array
        (
            [0] => N
        )

[unit_1_levels] => 1
    [unit_1_rent] => Array
        (
            [0] => 1600
        )

[unit_2_bathrooms] => 2 Full
    [unit_2_bedrooms] => 2
    [unit_2_floor] => 2
    [unit_2_lease] => Array
        (
            [0] => N
        )

[unit_2_levels] => 2
    [unit_2_rent] => Array
        (
            [0] => 1600
        )

[unit_3_bathrooms] => 
    [unit_3_bedrooms] => 
    [unit_3_floor] => 
    [unit_3_lease] => Array
        (
        )

[unit_3_levels] => 
    [unit_3_rent] => Array
        (
        )

[unit_4_bathrooms] => 
    [unit_4_bedrooms] => 
    [unit_4_floor] => 
    [unit_4_lease] => Array
        (
        )

[unit_4_levels] => 
    [unit_4_rent] => Array
        (
        )

[unit_level] => 
    [unit_number] => 
    [units_owner_occupied] => 
    [unparsed] => Array
        (
            [0] => 35 Estes St, Lynn MA 01902
        )

[utilities] => Array
        (
        )

[view] => Array
        (
        )

[water] => Array
        (
        )

[water_expense] => Array
        (
            [0] => $0
        )

[water_views] => Array
        (
            [0] => No
        )

[water_views_features] => Array
        (
        )

[waterfront] => No
    [waterfront_features] => Array
        (
            [0] => Ocean
            [1] => Beach Front
            [2] => Beach Ownership(public)
            [3] => 1/2 To 1 Mile To Beach
        )

[year_built] => 1910
    [year_built_details] => Actual
    [year_built_source] => Public Records
    [year_renovated] => 
    [zip] => 01902
    [zoning] => R4
    [zoning_details] => 
    [media] => Array
        (
            [0] => Array
                (
                    [id] => 7688428
                    [name] => MLS1.jpg
                    [type] => gallery
                    [category] => image
                    [url] => https://www.bostonrealestate.com/wp-content/uploads/WPL/344900/MLS1.jpg
                    [index] => 1
                    [enabled] => 1
                    [created] => 2024-05-07 08:31:05
                    [modified] => 2024-05-07 08:31:05
                )

[1] => Array
                (
                    [id] => 7689069
                    [name] => MLS2.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73065729&w=1024&h=768&n=2
                    [index] => 2
                    [enabled] => 1
                    [created] => 2024-05-07 08:31:09
                    [modified] => 2024-05-07 08:31:09
                )

[2] => Array
                (
                    [id] => 7689070
                    [name] => MLS3.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73065729&w=1024&h=768&n=3
                    [index] => 3
                    [enabled] => 1
                    [created] => 2024-05-07 08:31:09
                    [modified] => 2024-05-07 08:31:09
                )

[3] => Array
                (
                    [id] => 7689071
                    [name] => MLS4.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73065729&w=1024&h=768&n=4
                    [index] => 4
                    [enabled] => 1
                    [created] => 2024-05-07 08:31:09
                    [modified] => 2024-05-07 08:31:09
                )

[4] => Array
                (
                    [id] => 7689072
                    [name] => MLS5.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73065729&w=1024&h=768&n=5
                    [index] => 5
                    [enabled] => 1
                    [created] => 2024-05-07 08:31:09
                    [modified] => 2024-05-07 08:31:09
                )

[5] => Array
                (
                    [id] => 7689073
                    [name] => MLS6.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73065729&w=1024&h=768&n=6
                    [index] => 6
                    [enabled] => 1
                    [created] => 2024-05-07 08:31:09
                    [modified] => 2024-05-07 08:31:09
                )

[6] => Array
                (
                    [id] => 7689074
                    [name] => MLS7.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73065729&w=1024&h=768&n=7
                    [index] => 7
                    [enabled] => 1
                    [created] => 2024-05-07 08:31:09
                    [modified] => 2024-05-07 08:31:09
                )

[7] => Array
                (
                    [id] => 7689075
                    [name] => MLS8.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73065729&w=1024&h=768&n=8
                    [index] => 8
                    [enabled] => 1
                    [created] => 2024-05-07 08:31:09
                    [modified] => 2024-05-07 08:31:09
                )

[8] => Array
                (
                    [id] => 7689076
                    [name] => MLS9.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73065729&w=1024&h=768&n=9
                    [index] => 9
                    [enabled] => 1
                    [created] => 2024-05-07 08:31:09
                    [modified] => 2024-05-07 08:31:09
                )

[9] => Array
                (
                    [id] => 7689077
                    [name] => MLS10.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73065729&w=1024&h=768&n=10
                    [index] => 10
                    [enabled] => 1
                    [created] => 2024-05-07 08:31:09
                    [modified] => 2024-05-07 08:31:09
                )

[10] => Array
                (
                    [id] => 7689078
                    [name] => MLS11.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73065729&w=1024&h=768&n=11
                    [index] => 11
                    [enabled] => 1
                    [created] => 2024-05-07 08:31:09
                    [modified] => 2024-05-07 08:31:09
                )

)

)

EXIT