Skip to content
×
Pro Members Get
Full Access!
Get off the sidelines and take action in real estate investing with BiggerPockets Pro. Our comprehensive suite of tools and resources minimize mistakes, support informed decisions, and propel you to success.
Advanced networking features
Market and Deal Finder tools
Property analysis calculators
Landlord Command Center
ANNUAL Save 16%
$32.50 /mo
$390 billed annualy
MONTHLY
$39 /mo
billed monthly
7 day free trial. Cancel anytime
Copied
3 Young St, Lexington, MA 02420, US

$1,876,300
BiggerPockets estimate

Off Market
3 Young St, Lexington, MA 02420
5 Beds
3 Baths
2,444 Square Feet
0.17 Acres Lot
Built in 1973
Off Market
Units n/a
Checked: 4 months ago
Updated: Apr 30, 2025 at 03:50AM

Investment Summary


Monthly Cash Flow
-$5,014
Cap Rate
2.5%
Cash-on-Cash Return
-13.9%
Debt Coverage Ratio
0.44
Internal Rate of Return (5 years)
-9.5%

Property Description


0.17 Acres Lot
Built in 1973
Off Market
Units n/a

This property is not currently listed for sale or rent on BiggerPockets. The details below may have been provided by the owner, a third party, or public records.

Located at 3 Young St, Lexington, MA (ZIP code 02420) this single family residence features 5 bedrooms, 3 bathrooms and approximately 2,444 square feet of living space. The property sits on a 0.17 acre lot and was built in 1973.

Build Your Team


Quickly find investor-friendly professionals who can help you succeed in real estate investing at any stage of the investing journey.

Agents

Match with investor-friendly agents who can help you find, analyze, and close your next deal

Find an Agent

Lenders

Get the best funding…find investor-friendly lenders who specialize in your deal strategy

Find a Lender

Property Managers

Transition to passive investing. Find a trusted property management partnership that lasts.

Find a Property Manager

Tax Pros & Accountants

Taxes and financial reporting made easy—find experts to create tax savings strategies, file taxes, and more

Find a Tax Pro

Location


Property Details


Parking

  • Description: Attached, Heated Garage, Workshop in Garage, Off Street, Tandem, Paved
  • Garage Spaces: 0
  • Spaces Total: 4

Bedroom Information

  • # of Bedrooms: 5

Bathroom Information

  • # of Baths (Full): 3
  • # of Baths (Total): 3.0

Interior Features

  • # of Rooms: 10
  • Fireplace: Yes

Exterior Features

  • Exterior Walls Materials: Siding (Alum/Vinyl)
  • Roof Type: Gable
  • Roof Material: Asphalt

Land Information

  • Land Use: Residential
  • Land Use Subtype: Single Family Residential

Lot Information

  • Parcel ID: LEXIM:0047L:00107A
  • Lot Size: 7473 sqft

Property Information

  • Property Type: Single Family Residence
  • Year Built: 1973

Tax Information

  • Annual Tax: $12,413

Utilities

  • Heating: Baseboard, Electric
  • Cooling: Whole House Fan, Window Unit(s)

Location

  • County: Middlesex

Investment Summary


Monthly Cash Flow
-$5,014
Cap Rate
2.5%
Cash-on-Cash Return
-13.9%
Debt Coverage Ratio
0.44
Internal Rate of Return (5 years)
-9.5%

Purchase Details

Find an Agent

Purchase price:
$1,876,300
Amount financed:
-$1,501,040
Down payment:
$375,260
Closing costs:
$56,289
Rehab costs:
$0
Initial cash invested:
$431,549
Square feet:
2,444
Cost per square foot:
$768
Monthly rent per square foot:
$2.91

Financing Details

Find a Lender

Loan amount:
$1,501,040
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
5.875%
Principal & interest:
$8,879
Property tax:
$1,034
Insurance:
$497
Private mortgage insurance (PMI):
$0
Monthly payment:
$10,410

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$7,100 $85,200
Vacancy loss: (6%)
6% -$426 -$5,112
Operating income:
$6,674 $80,088

Operating Expenses


% Rent Monthly Yearly
Property taxes: (15%)
15%-$1,034-$12,413
Insurance: (7%)
7%-$497-$5,964
Property management: (8%)
8%-$568-$6,816
Repairs & maintenance: (5%)
5%-$355-$4,260
Capital expenditures: (5%)
5%-$355-$4,260
HOA fees: (n/a)
n/an/an/a
Total operating expenses: (40%)
40%-$2,809-$33,713

Cash Flow


Monthly Yearly
Net operating income:
$3,865 $46,380
Mortgage payments:
-$8,879 -$106,548
Cash flow:
$5,014 $60,168