Investment Analysis — 200 Captains Row #202

Chelsea, MA 02150 — Admirals Hill

Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 2-bedroom in 02150 carries an estimated $2,630/mo in gross rent — about a 2.85% cap rate and $13,540/yr in estimated NOI at the $475,000 list price. Adjust every assumption in the calculator below.

View Standard Listing

Beds

Baths

SqFt

1,023

Style

Condominium

Built

1987

Just refreshed with all new appliances and glass shower doors. this 2 Bed / 2 Bath with Parking at Captain's Landing ~ Admiral's Hill offers Lots of Light, Large Bedrooms & Closet Space, Grantet Counters, Central Air, and Laundry in Unit, Glass Slider onto a freshly painted Juliette Balcony. Open floor plan with a comfortable feeling. Unit 202 is a corner unit with a master bedroom with en-suite bathroom and a second bedroom with windows on two sides. Elevator building, as well as private storage. Two deeded parking spots included, just outside the building. Enjoy the fresh air, trees, grass of the private manicured grounds, as well as the public tennis courts which are all part of life at Admiral's Hill. Modern living with easy access within a few minutes to Downtown Boston.

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 MLS and other third-party data may be inaccurate or out of date.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