Overview Property Details Payment Calculator Walkability

Add to favorites

Remove from favorites
Send to Friend
Watch changes on this property

Active

20 Bellair St, Lynn MA 01902

$1,210,000

Estimated $2,795/month Calculator

Multi Family

Total Units: 2

Price Per Unit: $605,000

Total Rent: 0/year

Estimated CAP Rate:

6 Bedrooms

Baths

2660

Total Parking: 6 (1 Garage)

10,283 (0.24)

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.

This home has been viewed 15 times

Last Checked: October 16th, 2026 at 9:28am (Source: MLS PIN #73559844)

Gross Income: $0

Gross Expenses: $9,999

Net Income Calc: $9,999

Water Views

Annual Expenses for 20 Bellair St, Lynn MA 01902

Total Gross Expenses (Calculated)$9,999/year

APOD AvailableNo

Heating

Electricity

Water

Gas

Insurance

Sewer

Trash Removal

Repair & Maintenance

Management

Miscellaneous

Real Estate Tax9999

Annual Income & Unit Breakdown for 20 Bellair St, Lynn MA 01902

Total Gross Income (Calculated)$0

Unit 1

Rental Income$0

LeaseN

Bedrooms3

Bathrooms2 Full, 1 Half

Floor1

Levels in Unit2

Rent Includes

Unit 2

Rental Income$0

LeaseN

Bedrooms3

Bathrooms2 Full, 1 Half

Floor1

Levels in Unit2

Rent Includes

General Information for 20 Bellair St, Lynn MA 01902

Listing ID73559844

Property TypeMulti Family / 2 Family

Price1210000 ($454.89/SqFt)

Style2 Family - 2 Units Side By Side

CityLynn

CountyEssex

MLS AreaEast Lynn

Neighborhood(s)

Approximate Living Area Total2660

Approximate Lot Size (Acres)0.24

Total Parking6 (1 Garage)

Garage Parking1

Year Built2026

Year Built SourceBuilder

Year Built DetailsActual,Finished, Never Occupied

WaterPublic,individual Meter

SewerPublic Sewer

Electric

Hot Water

Roof MaterialAsphalt/fiberglass Shingles

Basement

Construction MaterialsFrame

Lot FeaturesGentle Sloping

Foundation Description

Accessible Features

Outdoor SpaceCovered

ZoningR2

Water ViewsNo

Water Views Features

Waterfront0

Waterfront FeaturesRiver

Terms

Disclosures for 20 Bellair St, Lynn MA 01902

Lead PaintNone

UFFI

Living Area Includes BasementNo

Living Area Disclosure

Building Area SourceOther

ExclusionsSmall Fridge

Financial Data Source

Total Gross Expenses By Broker

Total Gross Income By Broker

Total Net Income By Broker

Short Sale / Forclosure (Bank Owned)

Compensation Based On

Financial Information for 20 Bellair St, Lynn MA 01902

Real Estate Taxes9999

Tax Year2026

Assessed Value$181,800

Financial Data Source

Total Gross Expenses By Broker

BostonRealEstate.com Gross Expenses

Total Gross Income By Broker

BostonRealEstate.com Gross Income

Total Net Income By Broker

BostonRealEstate.com Gross NOI

CAP Rate (based on Broker info)

Location Information for 20 Bellair St, Lynn MA 01902

Neighborhood(s)

MLS AreaEast Lynn

Area AmenitiesWalk/jog Trails

Contact Information for 20 Bellair St, Lynn MA 01902

Agent

Name: Jarvid Cortes

Office

Name: Keller Williams Realty Evolution

Phone: 978-927-8700

Payment Calculator

, Interest

Property Taxes 833.25

Principal & Interest 7455.64

HOA Dues

Term

Interest

Home Price

Down Payment

Exclusive Listing Agent

Keller Williams Realty Evolution

Jarvid Cortes

Agent Phone

Office Phone

(978) 927-8700

Text Agent Call Agent Call Office

Array
(
    [acres] => Approx. 0.24 acres (10,283 SqFt)
    [add_date] => 2026-08-06 09:28:36
    [address] => Bellair St
    [agent] => Array
        (
            [address] => 44 Castle View Drive
            [city] => Gloucester
            [id] => CN210144
            [name] => Jarvid Cortes
            [national_association] => 454007452
            [office] => C95098
            [state] => MA
            [zip] => 01930
        )

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

[appliances] => Array
        (
            [0] => Range
        )

[approx_living_area_total] => 2660
    [approx_lot_size_acres] => 0.24
    [approx_lot_size_sqft] => 10283
    [assessed_value] => $181,800
    [association] => 
    [association_fee] => Array
        (
        )

[association_fee_frequency] => Array
        (
        )

[association_fee_includes] => Array
        (
        )

[association_required] => Array
        (
        )

[available_date] => 
    [available_now] => 0
    [basement] => Array
        (
        )

[bathrooms] => 
    [bedrooms] => 6
    [building_amenities] => Array
        (
        )

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

[building_management] => Array
        (
        )

[building_debug] => 
    [building_id] => 
    [building_parent] => 0
    [building_name] => 
    [building_name_from_address] => 
    [building_url] => 
    [buyer_agent_compensation] => 
    [buyer_agent_id] => 
    [buyer_office_id] => 
    [c_style] => Array
        (
            [0] => 2 Family
        )

[c_type] => Array
        (
            [0] => Multi Family
        )

[cap_rate] => 
    [city] => Lynn
    [community_features] => Array
        (
            [0] => Walk/jog Trails
        )

[compensation_based_on] => Array
        (
        )

[complex_complete] => Array
        (
        )

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

[construction_status] => 
    [cooling] => Array
        (
            [0] => 1
            [1] => Split
        )

[cooperating_agent_commission] => Array
        (
        )

[county] => Essex
    [cultivation_acres] => 
    [date_available_note] => 
    [deposit_amount] => Array
        (
        )

[deposit_required] => Array
        (
        )

[deqe] => 
    [description] => 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.
    [disclosures] => 
    [documents_available] => Array
        (
        )

[electric] => Array
        (
        )

[electric_expense] => Array
        (
        )

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

[energy_features] => 
    [entry_level] => Array
        (
        )

[estimated_monthly_payment] => 
    [exclusions] => Array
        (
            [0] => Small Fridge
        )

[exterior_features] => Array
        (
        )

[facilitator_compensation] => 
    [fee_paid_by_tennant] => 
    [financial_data_source] => Array
        (
        )

[fireplaces] => Array
        (
        )

[first_month_required] => Array
        (
        )

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

[for_sale_by_owner] => 
    [foundation_area] => 
    [foundation_materials] => Array
        (
        )

[frontage_length] => 
    [full_baths] => 
    [garage_parking] => 1
    [gas] => Array
        (
        )

[gas_expense] => Array
        (
        )

[gross_income] => Array
        (
        )

[half_baths] => 
    [handicap_access] => 
    [heating] => 
    [heating_expense] => Array
        (
        )

[high_school] => 
    [horse_features] => Array
        (
            [0] => River
        )

[horse_permitted] => 0
    [hot_water] => Array
        (
        )

[id] => 
    [insurance_expense] => Array
        (
        )

[insurance_required] => Array
        (
        )

[interior_features] => Array
        (
            [0] => French Doors
        )

[last_month_required] => Array
        (
        )

[last_sync_date] => 2026-10-16 09:28:34
    [laundry_features] => Array
        (
            [0] => Archway
        )

[lead_paint] => Array
        (
            [0] => None
        )

[lease_term] => Array
        (
        )

[levels_in_unit] => 4
    [living_area] => 
    [living_area_disclosure] => Array
        (
        )

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

[lot_features] => Array
        (
            [0] => Gentle Sloping
        )

[management_expense] => Array
        (
        )

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

[mls_area] => East Lynn
    [mls_id] => 73559844
    [neighborhoods] => 
    [net_income_calc] => -9999
    [net_operating_income] => Array
        (
        )

[number_of_lots] => Array
        (
        )

[number_of_units] => 2
    [office] => Array
        (
            [id] => C95098
            [name] => Keller Williams Realty Evolution
            [phone] => 978-927-8700
        )

[operating_expense] => Array
        (
        )

[optional_fee_includes] => Array
        (
        )

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

[owner_occupancy_source] => 
    [parking_features] => Array
        (
            [0] => 1
        )

[pasture_area] => 
    [patio_and_porch] => Array
        (
            [0] => Covered
        )

[perc_test] => Array
        (
        )

[perc_test_date] => 
    [pet_policy] => Array
        (
            [0] => Allowed
        )

[phone] => 
    [pool_features] => Array
        (
        )

[price] => 1210000
    [price_per_sqft] => 454.89
    [price_per_unit] => 605000
    [private_pool] => 
    [property_sub_type] => Array
        (
            [0] => 2 Family - 2 Units Side By Side
        )

[real_estate_tax] => 9999
    [references_required] => Array
        (
        )

[rent_includes] => Array
        (
        )

[repair_maintenance_expense] => Array
        (
        )

[road_frontage_type] => Array
        (
        )

[roof_material] => Array
        (
            [0] => Asphalt/fiberglass Shingles
        )

[rooms] => 12
    [schools] => 
    [senior_community] => 
    [sewer] => Array
        (
            [0] => Public Sewer
        )

[sewer_expense] => Array
        (
        )

[short_sale] => Array
        (
        )

[special_listing_conditions] => Array
        (
        )

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

[street_number] => 20
    [structure_type] => Array
        (
        )

[style] => Array
        (
        )

[subagent_compensation] => 
    [tag_accessible_features] => 
    [tag_air_conditioning] => 1
    [tag_association_pool] => 
    [tag_beach_access] => 
    [tag_beach_front] => 
    [tag_elevator] => 
    [tag_equestrian] => 
    [tag_garage_parking] => 1
    [tag_generator] => 
    [tag_green_features] => 
    [tag_laundry] => 1
    [tag_lead_paint_free] => 1
    [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] => 1
    [tax_year] => 2026
    [team] => 
    [team_agents] => Array
        (
        )

[terms] => Array
        (
        )

[timber_acres] => 
    [title_5] => 
    [total_gross_expense] => 9999
    [total_gross_income] => 0
    [total_parking] => 6 (1 Garage)
    [trash_expense] => Array
        (
        )

[travel_routes] => 
    [uffi] => Array
        (
        )

[unit_1_bathrooms] => 2 Full, 1 Half
    [unit_1_bedrooms] => 3
    [unit_1_floor] => 1
    [unit_1_lease] => Array
        (
            [0] => N
        )

[unit_1_levels] => 2
    [unit_1_rent] => Array
        (
        )

[unit_2_bathrooms] => 2 Full, 1 Half
    [unit_2_bedrooms] => 3
    [unit_2_floor] => 1
    [unit_2_lease] => Array
        (
            [0] => N
        )

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

[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] => 20 Bellair St, Lynn MA 01902
    [utilities] => Array
        (
            [0] => 110 Volts
        )

[view] => Array
        (
        )

[water] => Array
        (
            [0] => Public,individual Meter
        )

[water_expense] => Array
        (
        )

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

[water_views_features] => Array
        (
        )

[waterfront] => 0
    [waterfront_features] => Array
        (
            [0] => River
        )

[year_built] => 2026
    [year_built_details] => Actual,Finished, Never Occupied
    [year_built_source] => Builder
    [year_renovated] => 
    [zip] => 3780
    [zips] => 
    [zoning] => R2
    [zoning_details] => 
    [media] => Array
        (
            [0] => https://www.bostonrealestate.com/wp-content/uploads/WPL/812380/MLS1.jpg
            [1] => https://media.mlspin.com/photo.aspx?mls=73559844&w=1024&h=768&n=2
            [2] => https://media.mlspin.com/photo.aspx?mls=73559844&w=1024&h=768&n=3
            [3] => https://media.mlspin.com/photo.aspx?mls=73559844&w=1024&h=768&n=4
            [4] => https://media.mlspin.com/photo.aspx?mls=73559844&w=1024&h=768&n=5
            [5] => https://media.mlspin.com/photo.aspx?mls=73559844&w=1024&h=768&n=6
            [6] => https://media.mlspin.com/photo.aspx?mls=73559844&w=1024&h=768&n=7
            [7] => https://media.mlspin.com/photo.aspx?mls=73559844&w=1024&h=768&n=8
            [8] => https://media.mlspin.com/photo.aspx?mls=73559844&w=1024&h=768&n=9
            [9] => https://media.mlspin.com/photo.aspx?mls=73559844&w=1024&h=768&n=10
            [10] => https://media.mlspin.com/photo.aspx?mls=73559844&w=1024&h=768&n=11
            [11] => https://media.mlspin.com/photo.aspx?mls=73559844&w=1024&h=768&n=12
            [12] => https://media.mlspin.com/photo.aspx?mls=73559844&w=1024&h=768&n=13
            [13] => https://media.mlspin.com/photo.aspx?mls=73559844&w=1024&h=768&n=14
            [14] => https://media.mlspin.com/photo.aspx?mls=73559844&w=1024&h=768&n=15
        )

[raw] => 
)

EXIT

13 More Photos