9-11 Williams Street & 25 Division Street is a five unit mixed-use building comprised of one commercial unit on the first floor leased to El Carriel Bar, and four 2-Bedroom/1-Bathroom units. The building’s utilities are separately metered for electricity, heat, and hot w...
This home has been viewed 46 times
Last Checked: March 29th, 2025 at 4:19am (Source: MLS PIN #73303605)
Gross Income: $92,700
Gross Expenses: $19,995
Net Income Calc: $72,705
CAP Rate: 5.39%
Waterfront
Beach Front
Annual Expenses for 9-11 & 25 Williams & Division St, Chelsea
Total Gross Expenses (Calculated)$19,995/year
APOD AvailableYes
Heating
Electricity
Water
Gas
Insurance
Sewer
Trash Removal
Repair & Maintenance
Management
Miscellaneous
Real Estate Tax$19,995
Annual Income & Unit Breakdown for 9-11 & 25 Williams & Division St, Chelsea
Total Gross Income (Calculated)$92,700
Unit 1
Rental Income$1,950
LeaseY
Bedrooms2
Bathrooms1 Full
Floor1
Levels in Unit1
HeatingNo
Rent Includes
Unit 2
Rental Income$1,875
LeaseY
Bedrooms2
Bathrooms1 Full
Floor1
Levels in Unit1
HeatingNo
Rent Includes
Unit 3
Rental Income$1,950
LeaseY
Bedrooms2
Bathrooms1 Full
Floor2
Levels in Unit1
HeatingNo
Rent Includes
Unit 4
Rental Income$1,950
LeaseY
Bedrooms2
Bathrooms1 Full
Floor3
Levels in Unit1
HeatingNo
Rent Includes
General Information for 9-11 & 25 Williams & Division St, Chelsea
Listing ID73303605
Property TypeMulti Family / 5+ Family
Price$1,350,000 ($393.01/SqFt)
Style5-9 Family
CityChelsea
CountySuffolk
MLS Area
Neighborhood(s)
Approximate Living Area Total3,435 SqFt
Approximate Lot Size (Acres)0.05 acres
Total Parking0
Garage Parking
Year Built1900
Year Built SourcePublic Records
Year Renovated
Year Built DetailsApproximate
Water
Sewer
Electric
Hot Water
Roof Material
Basement
Construction Materials
Lot FeaturesCorner Lot
Foundation Area
Foundation DescriptionOther
Accessible Features
Outdoor Space
ZoningW
Zoning Details
Water Views
Water Views Features
WaterfrontYes
Waterfront FeaturesBeach Front, 1/2 To 1 Mile To Beach, Waterfront, Creek
Energy Features
Terms
Disclosures for 9-11 & 25 Williams & Division St, Chelsea
Lead Paint
UFFI
Living Area Includes BasementNo
Living Area Disclosure
Building Area SourcePublic Records
Title 5
Exclusions
Disclosures
Financial Data Source
Total Gross Expenses By Broker$50,045
Total Gross Income By Broker$151,340
Total Net Income By Broker$101,295
For Sale By OwnerNo
Short Sale / Forclosure (Bank Owned)
Buyer Agent Compensation
Facilitator Compensation
Sub-Agent Compensation
Compensation Based OnNet Sale Price
Financial Information for 9-11 & 25 Williams & Division St, Chelsea
Real Estate Taxes$19,995
Tax Year2024
Assessed Value$1,155,900
Financial Data Source
Total Gross Expenses By Broker$50,045
BostonRealEstate.com Gross Expenses
Total Gross Income By Broker$151,340
BostonRealEstate.com Gross Income
Total Net Income By Broker$101,295
BostonRealEstate.com Gross NOI
CAP Rate (based on Broker info)
CAP Rate (BostonRealEstate.com)5.39%
Location Information for 9-11 & 25 Williams & Division St, Chelsea
Elementary School
Middle School
High School
Neighborhood(s)
MLS Area
Area Amenities
Contact Information for 9-11 & 25 Williams & Division St, Chelsea