Investment Analysis — 57 Broadway #1

Chelsea, MA 02150

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 1.86% cap rate and $10,752/yr in estimated NOI at the $578,800 list price. Adjust every assumption in the calculator below.

View Standard Listing

Beds

Baths

SqFt

1,046

Style

Condominium

Built

1857

UP TO $20,000 DOWNPAYMENT ASSISTANCE AVAILABLE! Bi-Level Townhome style condo located in the Historic Waterfront District. This Brownstone home showcases a beautiful modern kitchen that shines with an expansive island countertop, stainless steel appliances and opens to an open concept first level living dining & space. The first floor is served by an impeccably stylish full bath and flows seamlessly to a gorgeous outdoor oasis patio and green space, ideal for BBQs and Entertaining. The second level hosts 2 ample sized bedrooms flanked by a full modern bath. Hardwood floors throughout, Recessed lighting, In-Unit Laundry, Central AC/Heat, and terrific location! Bus Line is a block away, with easy ramp access to Rt 1, and I-93. Close to restaurants, shops and the waterfront Mary O Malley Park with sports courts and a marina. Easy to show, easy to love. Come and make memories here in this charming and modern condo.

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 MLS and other third-party data may be inaccurate or out of date.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