Sign Up Successful!
You now have access to more from Realmo!
    For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    AI Search
    The Largest CRE Database in the US with Over 1 Million Listings

    29 Cottage St Chelsea, MA 02150

    Loading data...
    Loading data...
    Loading data...
    For Sale
    $850,000

    Updated two-family home near Downtown Chelsea with strong rental income.

    Lot size:
    0.08 Acres

    Property Features for 29 Cottage St

    General Information

    Lot size
    0.08 Acres

    Building Details

    Year built
    1920

    We can help!

    Listing Contact
    Jeffrey Bowen
    Source: Elliman

    Listing Agent: Jeffrey Bowen

    Displayed information is deemed reliable but is not guaranteed and should be independently verified.

    Learn more

    Property Insight Report

    Overview

    Updated Two-Family Home Near Downtown

    This updated two-family home features a total of 7 bedrooms and 4 full bathrooms. The property includes a driveway, a garage, and a backyard. Interior features include newer electrical systems, kitchens, and bathrooms, as well as hardwood floors, high ceilings, and gas heat and cooking. The large, dry basement has separate laundry rooms for each unit. The property is located near Downtown Chelsea, providing access to Boston via the Silver Line, Commuter Rail, and multiple bus routes. Nearby amenities include Katz Bagels, Johns Pizza, and other local dining options. The property is fully rented with a gross monthly income of $7,300 from TAW Section 8 leases. The floor plans show a staircase instead of a second bathroom with a shower.
    Property Profile Insight Report Location Intelligence

    Current Use by Public Records

    Duplexes

    Suggested Use

    Law Firm Restaurant Realty agency Spa & Massage Dental Office Hair Salon Clothing Store Nail Salon Food Market Gym & Fitness

    Zoning and permitted uses should be independently verified with local authorities.

    Location Insight

    • Map
    • Local Demand
    City
    Chelsea
    County
    Suffolk
    State
    Massachusetts
    Longitude
    -71.0313725
    Latitude
    42.3911007

    Nearby Similar for Sale

    • $699,900
      1,800 SF

      Chelsea Two-Family Home with Updates

      Updated two-family in Chelsea near Boston, ideal for investors.
      30 High St, Chelsea, MA 02150
      View Details
    • $1,275,000
      5,976 SF

      Well-Maintained Multifamily in Prattville Area

      Spacious 4-family property with updates and convenient location.
      3 Nichols St, Chelsea, MA 02150
      View Details
    • $1,350,000

      New Construction Two-Family in Chelsea

      New construction two-family with modern finishes and commuter convenience.
      469 Washington Ave, Chelsea, MA 02150
      View Details
    • $1,700,000

      Chelsea Commercial Building For Sale

      Versatile commercial building in Chelsea's transforming downtown district.
      22 Washington Ave, Chelsea, MA 02150
      View Details
    • $1,099,000

      Chelsea Multi-Family Investment Opportunity

      Multi-family property with cash-flow potential near transportation and amenities.
      230 Chestnut St, Chelsea, MA 02150
      View Details
    • $3,200,000

      Seven Condominium Units Near Boston

      Seven corner condominium units near Boston and Logan Airport.
      175 Cottage St, Chelsea, MA 02150
      View Details
    • $885,000

      Chelsea Two-Family Home Opportunity

      Two-family home in Chelsea, ideal for investors or owner-occupants.
      17 Ingleside Ave, Chelsea, MA 02150
      View Details
    • $499,000

      Spacious Two-Family Home Near Transit

      Two-family home near transit, ideal for investors or conversion.
      65 6Th St, Chelsea, MA 02150
      View Details
    • $949,900

      Chelsea Multifamily Investment Opportunity

      Fully occupied three-unit property in a prime Chelsea location.
      837 Broadway, Chelsea, MA 02150
      View Details
    • $849,900

      Updated Two-Family Home

      Recently updated two-family home with ADU zoning.
      330 Washington Ave, Chelsea, MA 02150
      View Details
    • $260,000

      Retail Opportunity Near Chelsea City Hall

      Retail variety store with inventory and equipment included in sale.
      479 Broadway, Chelsea, MA 02150
      View Details
    • $2,700,000

      Chelsea Multifamily Asset with Parking

      Newly constructed 6-unit multifamily property with condo finishes and parking.
      43-45 Blossom St, Chelsea, MA 02150
      View Details

    FAQs

    What type of property is this?
    Duplex - Updated two-family home near Downtown Chelsea with strong rental income.
    Where is this duplex located?
    The property is located at 29 Cottage St Chelsea, MA.
    What is the asking price?
    The asking price for this property is $850,000.
    What are key features of this property?
    This property features: - Fully rented two-family home generating $7,300/month gross income from TAW Section 8 leases.; - Convenient location near Downtown Chelsea with easy access to Boston.; - Updated property with newer electrical systems, kitchens, and baths.
    (781) 201-9488
    Request Owner's contact information
    29 Cottage St Chelsea, MA 02150
    Message sent successfully
    Error
    If you are the owner or broker of this property and would like to edit or remove this listing please send a message to web site administrator.
    29 Cottage St
    Chelsea, MA 02150
    Message sent successfully
    Error
    Email to Your Friends
    Link copied to clipboard
    Separate multiple addresses with a comma
    Message sent successfully
    Error

    Realmo Value Estimations

    Realmo estimates a property’s market value using a proprietary methodology that incorporates public data and user-submitted information. This cumulative value is generated by integrating a variety of conventional and innovative methods. 

    Disclaimer

    These figures are not official appraisals and should not be used as a substitute for a valuation performed by a licensed appraiser.
    Actual market value may differ due to factors not captured in the data. Estimates are offered for informational purposes only, and users should conduct independent research before making financial or investment decisions.
    By using this feature, you acknowledge that Realmo is not responsible for actions taken based on these estimates.

    AI approach

    Realmo AI Method estimates property value using machine learning models trained on millions of comparable listings, transactions, and market signals. It analyzes property features, location intelligence data, and current market dynamics to predict the most probable market value in real time.

    Realmo CapRate Calculation

    Realmo calculates the Capitalization Rate (Cap Rate) to help estimate a property's potential return on investment. The Cap Rate is a fundamental metric in commercial real estate that measures the relationship between a property's net operating income and its market value.

    How We Calculate Cap Rate

    Cap Rate Formula:
    Cap Rate (%) = (Net Operating Income / Property Value) × 100

    Net Operating Income (NOI) Formula:
    NOI = Area × Lease Rate × (1 - Vacancy Rate) × (1 - Operating Expense Ratio)

    Components

    Net Operating Income (NOI) represents the annual income a property generates after operating expenses:

    • Area: Building square footage from property records
    • Lease Rate: Annual $/sqft based on market data for the property type and geographic location
    • Vacancy Rate: Percentage of unoccupied space based on market data for the property type and location
    • Operating Expense Ratio: Operating costs as a percentage of income, varies by property type

    Property Value is derived from:

    • Recent sale price (if available)
    • Statistical models using comparable sales
    • AI-powered valuation estimates

    Example Calculation

    For a 100,000 sqft Office Building:

    • Lease Rate: $25.00/sqft/year (market data for Office in this area)
    • Vacancy Rate: 8% (market data for Office in this area)
    • Operating Expense Ratio: 35% (typical for Office properties)
    • Property Value: $15,000,000

    Step 1: Calculate NOI

    NOI = 100,000 × $25.00 × (1 - 0.08) × (1 - 0.35)
    NOI = 100,000 × $25.00 × 0.92 × 0.65
    NOI = $1,495,000/year

    Step 2: Calculate Cap Rate

    Cap Rate = ($1,495,000 / $15,000,000) × 100
    Cap Rate = 9.97%

    Property Type Considerations

    Net Operating Income calculations vary by property type due to different operating expense ratios:

    • Office: Higher expenses (30-40%) for HVAC, utilities, maintenance
    • Retail: Moderate expenses (25-35%) for common area maintenance
    • Industrial/Warehouse: Lower expenses (15-25%) for minimal tenant services
    • Multifamily: Moderate expenses (35-45%) including property management
    • Self-Storage: Lower expenses (25-35%) due to minimal maintenance

    Market lease rates and vacancy rates are specific to each property type and geographic location, reflecting local market conditions.

    Disclaimer

    These calculations are estimates for informational purposes only and should not be used as a substitute for professional financial analysis or appraisal.

    • Cap Rate calculations depend on market data that may change over time
    • Actual operating expenses, lease rates, and vacancy rates may differ from market averages
    • Individual property conditions, lease terms, and tenant quality significantly impact actual NOI
    • Property value estimates are approximations and not official appraisals
    • Cap rates vary widely by market, property condition, and investment risk profile

    Professional Guidance Recommended: Before making any investment or financial decisions, consult with licensed appraisers, commercial real estate brokers, and financial advisors who can evaluate your specific property and circumstances.
    By using this feature, you acknowledge that Realmo is not responsible for investment decisions or actions taken based on these estimates.

    Cap approach

    Capitalization Method calculates value based on estimated net operating income (NOI) and applying a market-based capitalization rate (cap rate), we estimate what a typical investor might be willing to pay for it.

    Comparable approach

    Comparable estimate is based on recent sales of similar nearby properties, adjusted for factors like size, condition, and location.

    Relative

    Relative property class coefficient uses factors that account for typical price differences between various asset types (e.g., retail vs. industrial) to provide a more accurate market-aligned estimate.

    Geo

    Comparable Sales Method, enhanced by Geo coefficients — location-based adjustment factors that reflect differences in price levels across neighborhoods, cities, or regions ensuring a more accurate, market-sensitive valuation.

    Stat Estimate

    This method estimates value based on actual market adjusted recent (~5 years) sales of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all similar sales ($/sqft) are above this value
    • Range-to: 75% of all similar sales ($/sqft) are below this value
    AI Estimate

    This method estimates value based on AI market estimation of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all estimations ($/sqft) are above this value
    • Range-to: 75% of all estimations ($/sqft) are below this value
    Alternative use

    Estimate considers the property’s potential value if used for a different purpose-based on zoning, demand, and market feasibility.

    More about this property
    29 Cottage St Chelsea, MA 02150
    Thanks! Your message was sent.
    Error! Your message wasn't sent.
    Please enter your name
    Please enter email
    Please enter the email in the correct format
    Please enter phone
    Please enter the number in the correct format
    Please enter message
    Thank You

    You are Unsubscribed From Notifications

    We can help!
    Listing Contact
    Jeffrey Bowen
    (781) 201-9488
    Learn more
    Google sign-in failed. Please try again or use another login method.
    Create New Password
    • At least 8 characters
    • Contains both letters and numbers
    • Contains uppercase and lowercase letters
    • At most 32 characters
    • Password required
    • Password reset link has expired. Please request a new one.