Investment Analysis — 65 Chelsea Street #305

Boston, MA 02129 — Charlestown

Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 2-bedroom in 02129 carries an estimated $4,020/mo in gross rent — about a 3.61% cap rate and $24,389/yr in estimated NOI at the $675,000 list price. Adjust every assumption in the calculator below.

View Standard Listing

Beds

Baths

SqFt

963

Style

Condominium

Built

2000

City of Boston Affordable resale unit now available. Incredible opportunity to secure a stylish two bedroom with two bathrooms, in an elevator building. Enjoy the manicured surroundings in the Charlestown Navy Yard, while capturing Boston Harbor water views. Easy floor through living featuring hardwood floors throughout, dedicated dining space and a modern kitchen, complete with granite counter tops and stainless steel appliances. Both the master bathroom and the guest bathroom have been tastefully updated. This condominium is just a few blocks from the 93 MBTA Bus Route, the MBTA Ferry to downtown and the airport, The Freedom Trail, the USS Constitution and the shops and restaurants of Charlestown. Enjoy easy access to RT 93, Whole Foods, the Orange Line T station and downtown Boston from this wonderful city pad. MUST MEET BPDA INCOME GUIDELINES.

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 MLS and other third-party data may be inaccurate or out of date.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