Add Listing
    For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    Back to Search
    Lynn Multifamily Property with Solar Title is generated by Realmo AI

    25 Hamilton Avenue, Lynn, MA 01902

    View on Map
    Claim this Listing
    Loading data...
    Loading data...
    Loading data...
    For Sale
    $4,150,000

    Eighteen-unit multifamily property in Lynn, MA with solar array.

    Property size:
    15,468 SF
    Lot size:
    0.29 Acres
    Price / SF:
    $268/SF
    Added:
    Mar 5, 2026
    Days on Market:
    78
    Last Refresh:
    Apr 5 at 8:18 pm

    Property Features for 25 Hamilton Avenue

    General Information

    Standard status
    Active
    Size
    15,468 SF
    Lot size
    0.29 Acres

    Building Details

    Year Built
    1973

    We can help!

    Listing Contact
    Daniel Alper
    Daniel Alper

    Listing agent Daniel Alper License #9587053

    Listing office Boston Realty Advisors

    Listing date Mar 5, 2026

    Source Bradvisors

    Displayed information is deemed reliable but is not guaranteed and should be independently verified.

    All listing content including descriptions, pricing, images are the copyrighted material of Boston Realty Advisors

    HighLights

    • Solar array fully offsets building's electrical consumption
    • Sixteen on‑site parking spaces in an urban submarket
    • Located 10 miles north of downtown Boston with easy access to major routes and MBTA commuter rail
    • Eighteen‑unit multifamily property
    • Efficient heat & hot water
    • Brick Building

    Overview

    Located in Lynn, Massachusetts, 25 Hamilton Avenue is an eighteen-unit multifamily property. Constructed in 1973, this three-story brick building contains 11,169 square feet of gross living area within a total building area of 15,468 square feet, situated on a 0.29-acre lot. The property features sixteen on-site parking spaces. Each of the eighteen units is a one-bedroom apartment. The building is equipped with energy-efficient systems, including a solar array that fully offsets the building’s electrical consumption. Lynn, located 10 miles north of downtown Boston along the North Shore, offers urban convenience and coastal charm. The city features a vibrant downtown area, diverse dining and cultural experiences, and convenient access to Route 1A, Route 129, and the MBTA commuter rail, providing easy access to Boston and surrounding communities. The property benefits from an efficient heat and hot water system.

    Financial Insights

    Value Estimation Calculated for Apartment 5plus

    Conservative
    $3.00M
    NOI $270,132 @ 9.00% cap · cautious / downside scenario
    Moderate
    $3.86M
    NOI $270,132 @ 7.00% cap · market / base-case scenario
    Aggressive
    $5.40M
    NOI $270,132 @ 5.00% cap · optimistic / upside scenario

    NOI & Cap Rate Calculator

    NOI Build-Up
    Vacancy
    income lost from leasable area expected to sit empty during the year — subtracted from gross rent.
    EGI (Effective Gross Income)
    gross rent minus vacancy losses — the realistic income before paying operating costs.
    OpEx (Operating Expenses)
    recurring costs to operate the property (property tax, insurance, utilities, maintenance, management) — excludes financing and capital improvements.
    NOI (Net Operating Income)
    income a property generates after operating costs but before financing and taxes.
         Calculated for Apartment 5plus

    Component $ $/SF
    Gross rent $525.3k $33.96
    − Vacancy −$34.1k −$2.21
    EGI $491.1k $31.75
    − OpEx −$221.0k −$14.29
    NOI $270.1k $17.46
    15,468 SF · lease $33.96/SF/yr · vacancy 6.50% · expense 45.00%

    Alternative Use Scenarios

    Best Use
    Apartment 5plus
    $3.86M
    $3.38M – $4.50M (±1% cap)
    NOI $270,132 @ 7.0% cap · market cap 6.51%
    Second Best
    —
    —
    no second resolved use
    Theoretical Best
    Office A
    $5.47M
    $4.79M – $6.39M (±1% cap)
    NOI $383,111 @ 7.0% cap · market cap 9.23%
    Zoning and permitted uses should be independently verified with local authorities.
    Property Profile Insight Report Location Intelligence

    Current Use by Public Records

    Apartment buildings

    Suggested Use

    Law Firm Restaurant Real Estate Agency Spa & Massage Center Hair Salon Dental Office Nail Salon Food Market Gym & Fitness Center Skin Care Clinic

    Zoning and permitted uses should be independently verified with local authorities.

    Location Insight

    • Map
    • Local Demand
    City
    Lynn
    County
    Essex
    State
    Massachusetts
    Longitude
    -70.9523
    Latitude
    42.4681

    Nearby Similar for Sale

    • $800,000
      3,000 SF

      Turnkey Commercial Property in Lynn

      Turnkey commercial property with immediate income and long-term potential.
      52-56 Central Sq, Lynn, MA 01901
      View Details
    • $825,000
      4,000 SF

      Spacious Two-Family Home

      Two-family home with over 4000 sq ft of living space.
      128 Franklin St, Lynn, MA 01902
      View Details
    • $979,900

      Renovated Two-Family Home

      Meticulously renovated two-family home with modern updates throughout.
      55 Winthrop St, Lynn, MA 01904
      View Details
    • $889,000

      Spacious Move-In Ready Lynn Home

      Inviting, well-maintained home with spacious layout and modern kitchen.
      37 Howard St, Lynn, MA 01902
      View Details
    • $825,000

      Commercial Building in Downtown Lynn

      Commercial building with auto repair shop and parking lot.
      287 Essex St, Lynn, MA 01902
      View Details
    • $1,165,000
      4,000 SF

      Renovated Mixed-Use Property in Lynn

      Four-unit mixed-use property with commercial and residential spaces.
      431-433 Chatham, Lynn, MA 01902
      View Details
    • $1,300,000
      4,251 SF

      Pristine Multifamily Overlooking Goldfish Pond

      Well-maintained four-family house with pond views, close to amenities.
      11 Parker Ave, Lynn, MA 01902
      View Details
    • $1,500,000
      19,473 SF

      Summer Street Mixed Use Property

      Multi-tenant commercial building with vacant owner's suite in Lynn.
      723-727 Summer Street, Lynn, MA 01905
      View Details
    • $850,000
      2,844 SF

      Well-Maintained Two-Family Property

      Two-family property in Lynn with upside potential.
      48 Saratoga Street, Lynn, MA 01902
      View Details
    • $1,299,000
      3,473 SF

      Renovated Three-Family Home

      Completely renovated three-family home, ideal for investment or owner-occupancy.
      316 Essex St, Lynn, MA 01902
      View Details
    • $900,000
      2,504 SF

      Well-Maintained Multifamily Property in Lynn

      Updated multifamily property near Boston, schools, and amenities.
      215 Western Ave, Lynn, MA 01904
      View Details
    • $900,000
      2,504 SF

      Multifamily Property in Lynn, MA

      Well-maintained multifamily property with recent updates and convenient location.
      215 Western Avenue, Lynn, MA 01904
      View Details

    FAQs

    What type of property is this?
    Apartment building - Eighteen-unit multifamily property in Lynn, MA with solar array.
    Where is this apartment building located?
    The property is located at 25 Hamilton Avenue Lynn, MA.
    What is the asking price?
    The asking price for this property is $4,150,000.
    What are key features of this property?
    This property features: Solar array fully offsets building's electrical consumption; Sixteen on‑site parking spaces in an urban submarket; Located 10 miles north of downtown Boston with easy access to major routes and MBTA commuter rail
    (617) 768-7333
    We can help!
    Listing Contact
    Daniel Alper
    Daniel Alper
    Real Estate License ID: 9587053
    Learn More
    Request Owner's contact information
    Message sent successfully
    Error
    If you are the owner or broker of this property and would like to edit or remove this listing please send a message to web site administrator.
    Message sent successfully
    Error
    Email to Your Friends
    Link copied to clipboard
    Separate multiple addresses with a comma
    Message sent successfully
    Error

    Realmo Value Estimations

    Realmo estimates a property’s market value using a proprietary methodology that incorporates public data and user-submitted information. This cumulative value is generated by integrating a variety of conventional and innovative methods. 

    Disclaimer

    These figures are not official appraisals and should not be used as a substitute for a valuation performed by a licensed appraiser.
    Actual market value may differ due to factors not captured in the data. Estimates are offered for informational purposes only, and users should conduct independent research before making financial or investment decisions.
    By using this feature, you acknowledge that Realmo is not responsible for actions taken based on these estimates.

    AI approach

    Realmo AI Method estimates property value using machine learning models trained on millions of comparable listings, transactions, and market signals. It analyzes property features, location intelligence data, and current market dynamics to predict the most probable market value in real time.

    Realmo CapRate Calculation

    Realmo calculates the Capitalization Rate (Cap Rate) to help estimate a property's potential return on investment. The Cap Rate is a fundamental metric in commercial real estate that measures the relationship between a property's net operating income and its market value.

    How We Calculate Cap Rate

    Cap Rate Formula:
    Cap Rate (%) = (Net Operating Income / Property Value) × 100

    Net Operating Income (NOI) Formula:
    NOI = Area × Lease Rate × (1 - Vacancy Rate) × (1 - Operating Expense Ratio)

    Components

    Net Operating Income (NOI) represents the annual income a property generates after operating expenses:

    • Area: Building square footage from property records
    • Lease Rate: Annual $/sqft based on market data for the property type and geographic location
    • Vacancy Rate: Percentage of unoccupied space based on market data for the property type and location
    • Operating Expense Ratio: Operating costs as a percentage of income, varies by property type

    Property Value is derived from:

    • Recent sale price (if available)
    • Statistical models using comparable sales
    • AI-powered valuation estimates

    Example Calculation

    For a 100,000 sqft Office Building:

    • Lease Rate: $25.00/sqft/year (market data for Office in this area)
    • Vacancy Rate: 8% (market data for Office in this area)
    • Operating Expense Ratio: 35% (typical for Office properties)
    • Property Value: $15,000,000

    Step 1: Calculate NOI

    NOI = 100,000 × $25.00 × (1 - 0.08) × (1 - 0.35)
    NOI = 100,000 × $25.00 × 0.92 × 0.65
    NOI = $1,495,000/year

    Step 2: Calculate Cap Rate

    Cap Rate = ($1,495,000 / $15,000,000) × 100
    Cap Rate = 9.97%

    Property Type Considerations

    Net Operating Income calculations vary by property type due to different operating expense ratios:

    • Office: Higher expenses (30-40%) for HVAC, utilities, maintenance
    • Retail: Moderate expenses (25-35%) for common area maintenance
    • Industrial/Warehouse: Lower expenses (15-25%) for minimal tenant services
    • Multifamily: Moderate expenses (35-45%) including property management
    • Self-Storage: Lower expenses (25-35%) due to minimal maintenance

    Market lease rates and vacancy rates are specific to each property type and geographic location, reflecting local market conditions.

    Disclaimer

    These calculations are estimates for informational purposes only and should not be used as a substitute for professional financial analysis or appraisal.

    • Cap Rate calculations depend on market data that may change over time
    • Actual operating expenses, lease rates, and vacancy rates may differ from market averages
    • Individual property conditions, lease terms, and tenant quality significantly impact actual NOI
    • Property value estimates are approximations and not official appraisals
    • Cap rates vary widely by market, property condition, and investment risk profile

    Professional Guidance Recommended: Before making any investment or financial decisions, consult with licensed appraisers, commercial real estate brokers, and financial advisors who can evaluate your specific property and circumstances.
    By using this feature, you acknowledge that Realmo is not responsible for investment decisions or actions taken based on these estimates.

    Cap approach

    Capitalization Method calculates value based on estimated net operating income (NOI) and applying a market-based capitalization rate (cap rate), we estimate what a typical investor might be willing to pay for it.

    Comparable approach

    Comparable estimate is based on recent sales of similar nearby properties, adjusted for factors like size, condition, and location.

    Relative

    Relative property class coefficient uses factors that account for typical price differences between various asset types (e.g., retail vs. industrial) to provide a more accurate market-aligned estimate.

    Geo

    Comparable Sales Method, enhanced by Geo coefficients — location-based adjustment factors that reflect differences in price levels across neighborhoods, cities, or regions ensuring a more accurate, market-sensitive valuation.

    Stat Estimate

    This method estimates value based on actual market adjusted recent (~5 years) sales of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all similar sales ($/sqft) are above this value
    • Range-to: 75% of all similar sales ($/sqft) are below this value
    AI Estimate

    This method estimates value based on AI market estimation of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all estimations ($/sqft) are above this value
    • Range-to: 75% of all estimations ($/sqft) are below this value
    Alternative use

    Estimate considers the property’s potential value if used for a different purpose-based on zoning, demand, and market feasibility.

    More about this property
    Thanks! Your message was sent.
    Error! Your message wasn't sent.
    Please enter your name
    Please enter email
    Please enter the email in the correct format
    Please enter phone
    Please enter the number in the correct format
    Please enter message
    Thank You

    You are Unsubscribed From Notifications

    Thank You for Inquiry
    25 Hamilton Avenue, Lynn, MA 01902
    letter with green check mark
    Check your email
    We sent you the
    agent's contact details. yellow underline
    Can't find it?
    Please check your junk/spam folder.
    Google sign-in failed. Please try again or use another login method.
    Sign Up Successful!
    You now have access to more from Realmo!