82 Captains Row #82 Chelsea — Photo 1 of 22
$649,000
Investment Analysis — 82 Captains Row #82
Chelsea, MA 02150 — Admirals Hill
Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 3-bedroom in 02150 carries an estimated $3,150/mo in gross rent — about a 2.46% cap rate and $15,995/yr in estimated NOI at the $649,000 list price. Adjust every assumption in the calculator below.
Beds
3
Baths
1.5
SqFt
2,057
Style
Condominium
Built
1987
Welcome to 82 Captains Row at Admirals Hill in Chelsea! This beautifully maintained 3-bedroom, 1.5-bath townhome offers 1,448 square feet of thoughtfully designed living space, plus an unfinished lower level that provides exceptional storage and endless potential for a home gym, workshop, or future expansion. The main level features an updated kitchen with granite countertops, stainless steel appliances, modern cabinetry, and generous counter space, flowing seamlessly into the dining and living areas—creating an ideal layout for both everyday living and entertaining. Upstairs, you'll find three comfortable bedrooms and a full bath, offering a functional and private retreat. Additional highlights include in-unit laundry, one assigned parking space, and a private outdoor area perfect for relaxing or enjoying warmer months. Nestled within the professionally managed Admirals Hill community, residents enjoy a park-like waterfront setting with beautifully maintained grounds, an outdoor swimming pool, walking paths, and stunning Boston skyline views. Ideally located just minutes from downtown Boston, Logan Airport, major highways, public transportation, shopping, and dining, this home offers the perfect balance of neighborhood charm and city convenience. Don't miss this opportunity to own a turnkey townhome in one of Chelsea's most sought-after waterfront communities.
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.
Open Houses
Property Details
Financials
Parking
Interior Specifications
Climate & Utilities
Building & Exterior
Property & Lot
Amenities & Appliances
Range • Oven • Dishwasher • Refrigerator • Freezer • Washer • Dryer
Neighborhood
Public Transportation • Shopping • Pool • Tennis Court(s) • Park • Highway Access
Geography
Listing Agent: Matthew Diozzi
Listing Office: Compass
MLS® Number: 73553606
