Active

179 Days on market

18 Breakwater Drive #18 Chelsea — Photo 1 of 42

Recent Drop: $25,000

$850,000

$825,000

Investment Analysis — 18 Breakwater Drive #18

Chelsea, MA 02150 — Admirals Hill

Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 3-bedroom in 02150 carries an estimated $3,150/mo in gross rent — about a 1.88% cap rate and $15,511/yr in estimated NOI at the $825,000 list price. Adjust every assumption in the calculator below.

View Standard Listing

Beds

Baths

2.5

SqFt

2,415

Style

Condominium

Built

1987

The only Admirals Hill Townhouse on the market with garage! This 4-level 2+bed/2.5 bath townhome is flooded with natural light and so much more including the coveted garage parking within the unit. First floor boasts a spacious dining room, kitchen with white cabinetry & stainless appliances. Sunny fireplaced living room with access to private deck. Second floor offers a primary bedroom with en-suite bath and 2nd bedroom/bath. Bonus loft room on top floor is ideal for den or work from home space. Lower level includes a utility room and garage. Recent updates include a new 2026 HVAC system and water heater. Professionally managed with low condo fees and pet friendly. Residents enjoy access to a pool and beautifully maintained grounds. Nearby amenities include a waterfront park with walking paths & tennis court. For boat lovers a marina is close by. Admiral's Hill is convenient to major highways, Boston's financial district, Logan Airport, Seaport and major medical centers. Come see the beautiful harbor/city views!

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 MLS and other third-party data may be inaccurate or out of date.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