25 Divison St Chelsea — Photo 1 of 6
Recent Drop: $10,000
$1,285,000
Investment Analysis — 25 Divison St
Chelsea, MA 02150
Based on rent reported on the MLS listing, a 3-unit multi-family in 02150 carries $6,640/mo in gross rent — about a 4.23% cap rate and $54,307/yr in estimated NOI at the $1,285,000 list price. Adjust every assumption in the calculator below.
Beds
6
Baths
3
SqFt
1,775
Style
3 Family - 3 Units Up/Down
Built
1860
Waterfront District Mixed-Use investment package, sold together with adjacent parcel 9 Williams St (not available separately). Within Bellingham Square, this property is situated in Chelsea's waterfront district along Mystic River/Chelsea Creek corridor, the property is nearby Chelsea Commuter Rail. Quick access to the Tobin Bridge and minutes from downtown Boston. This property offers 7 bedrooms 4 baths. Combined package (both parcels) totals 4 residential + 1 commercial unit. Pro-Forma available upon request
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 MLS and other third-party data may be inaccurate or out of date.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
Geography
Property History
$1,285,000
Was $1,295,000
Sep 10, 2026
MLS® 73559256
$1,295,000
Aug 5, 2026
MLS® 73559256
Listing Agent: Phaedra Udor
Listing Office: Boston Trust Realty Group
MLS® Number: 73559256
