100 Captains Row #203 Chelsea — Photo 1 of 12
$480,000
Investment Analysis — 100 Captains Row #203
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 2.31% cap rate and $11,103/yr in estimated NOI at the $480,000 list price. Adjust every assumption in the calculator below.
Beds
2
Baths
1
SqFt
1,067
Style
Condominium
Built
1987
Beautifully maintained 2-bedroom, 1-bath residence offering comfort, convenience, and exceptional value. This newly painted unit features a functional layout with generous living space and easy access to on-site laundry facilities. Residents will enjoy the added benefit of two off-street parking spaces and a prime location, providing a seamless and low-maintenance living experience.
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 MLS and other third-party data may be inaccurate or out of date.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.
Property Details
Financials
Parking
Interior Specifications
Climate & Utilities
Building & Exterior
Property & Lot
Neighborhood
Public Transportation • Shopping • Pool • Walk/Jog Trails • Highway Access • Public School
Geography
Property History
$480,000
Aug 11, 2026
MLS® 73562097
$2,800
Aug 10, 2026
MLS® 73561524
$2,800
Jul 31, 2026
MLS® 73509242
$3,000
May 31, 2026
MLS® 73499128
$2,800
Apr 28, 2026
MLS® 73509242
$3,000
Apr 9, 2026
MLS® 73499128
Listing Agent: Danting Liu
Listing Office: Keller Williams Realty
MLS® Number: 73562097
