Investment Analysis — 144 Chelsea Street

Boston, MA 02128 — East Boston

Based on rent reported on the MLS listing, a 5-unit multi-family in 02128 carries $9,875/mo in gross rent — about a 5.34% cap rate and $79,981/yr in estimated NOI at the $1,499,000 list price. Adjust every assumption in the calculator below.

View Standard Listing

Beds

Baths

4.5

SqFt

3,102

Style

4 Family

Built

1920

Discover 144 Chelsea, a distinctive mixed-use brick building with four residential units, one commercial space, and a one-car garage. The commercial unit is currently used as a beauty salon. A one-car garage is located at the back of the building and is accessible via a common alleyway. The property has four one-bedroom units, each with separate utilities. Additional features include a rubber roof and a combination of older hot-water baseboard gas-heating systems and a newer on-demand heating system. This building is in a prime location, close to the Airport, Maverick T Station, Greenway Park, and the YMCA. All units are currently rented, with leases in place.

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 MLS and other third-party data may be inaccurate or out of date.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.