28 Hawthorne St Lynn — Photo 1 of 34
Recent Drop: $100,000
$499,900
Investment Analysis — 28 Hawthorne St
Lynn, MA 01902
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 4.52% cap rate and $22,612/yr in estimated NOI at the $499,900 list price. Adjust every assumption in the calculator below.
Beds
3
Baths
1
SqFt
1,308
Style
Single Family
Built
2025
Welcome to 28 Hawthorne Street, a move-in-ready Colonial offering 1,308 square feet of comfortable living space with three generously sized bedrooms and one full bath. The extended first-floor layout features a spacious living area and a large eat-in kitchen, providing plenty of room for everyday living and entertaining. Upstairs, you’ll find all three bedrooms and a roomy full bathroom. Enjoy the inviting front porch, rear wood deck, and generous yard with mature landscaping. Additional highlights include wood flooring, a full basement, one off-street parking space, vinyl siding, and city water and sewer. Conveniently located and easy to show, this home offers an excellent combination of space, comfort, and value.
ADU Potential
Massachusetts allows one accessory dwelling unit by right in single-family zoning districts statewide (M.G.L. c. 40A §3; 760 CMR 71.00, effective Feb 2025). Estimated maximum ADU size for this property: 654 sq ft (the lesser of 900 sq ft or half the 1,308 sq ft principal dwelling). Lot size: 5,005 sq ft.
Based on listing data, which indicates the property type — not the zoning district. Local dimensional, septic (Title 5), and historic-district requirements still apply. Not legal advice — verify with the municipality.
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 MLS and other third-party data may be inaccurate or out of date.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
Water Heater • Range • Oven • Dishwasher • Disposal
Geography
Property History
$499,900
Was $514,900
Sep 8, 2026
MLS® 73529182
$514,900
Was $524,900
Aug 26, 2026
MLS® 73529182
$524,900
Was $559,900
Jul 15, 2026
MLS® 73529182
$559,900
Was $574,900
Jun 22, 2026
MLS® 73529182
$574,900
Was $599,900
Jun 22, 2026
MLS® 73529182
$599,900
Jun 3, 2026
MLS® 73529182
Listing Agent: Herrick Lutts Realty Partners
Listing Office: Herrick Lutts Realty Partners
MLS® Number: 73529182
