Overview Property Details Payment Calculator Walkability

Active

827-835 Broadway, Chelsea MA 02150

$4,200,000

Estimated $9,651.70/month Calculator

Multi Family

Total Units: 15

Price Per Unit: $280,000

Total Rent: 54000/year

Estimated CAP Rate: 0.47%

29 Bedrooms

15 Full Baths

10,824 SqFt

Total Parking: 4

12,196 SqFt

827-835 Broadway consists of fifteen units situated on three contiguous tax parcels comprised of five 3-Bedroom/1-Bathroom units, four 2-Bedroom/1-Bathroom units, five 1-Bedroom/1-Bathroom units and one Studio unit with 10,824 square feet of living area in 18,082 total squa...

This home has been viewed 17 times

Last Checked: April 14th, 2025 at 6:18am (Source: MLS PIN #73357405)

Gross Income: $54,000

Gross Expenses: $34,097

Net Income Calc: $19,903

CAP Rate: 0.47%

Annual Expenses for 827-835 Broadway, Chelsea MA 02150

Total Gross Expenses (Calculated)$34,097/year

APOD AvailableYes

Heating

Electricity

Water

Gas

Insurance

Sewer

Trash Removal

Repair & Maintenance

Management

Miscellaneous

Real Estate Tax$34,097

Annual Income & Unit Breakdown for 827-835 Broadway, Chelsea MA 02150

Total Gross Income (Calculated)$54,000

Unit 1

Rental Income$2,600

LeaseY

Bedrooms2

Bathrooms1 Full

Floor1

Levels in Unit1

HeatingNo

Rent IncludesUnit 1(water), Unit 2(water)

Unit 2

Rental Income$1,900

LeaseY

Bedrooms2

Bathrooms1 Full

Floor1

Levels in Unit1

HeatingNo

Rent IncludesUnit 1(water), Unit 2(water)

Unit 3

Rental Income$0

Lease

Bedrooms

Bathrooms

Floor

Levels in Unit

HeatingNo

Rent IncludesUnit 1(water), Unit 2(water)

Unit 4

Rental Income$0

Lease

Bedrooms

Bathrooms

Floor

Levels in Unit

HeatingNo

Rent IncludesUnit 1(water), Unit 2(water)

General Information for 827-835 Broadway, Chelsea MA 02150

Listing ID73357405

Property TypeMulti Family

Price$4,200,000 ($388.03/SqFt)

Style5+ Family - 5+ Units Side By Side

CityChelsea

CountySuffolk

MLS Area

Neighborhood(s)

Approximate Living Area Total10,824 SqFt

Approximate Lot Size (Acres)0.28 acres

Total Parking4

Garage Parking

Year Built1900

Year Built SourcePublic Records

Year Renovated

Year Built DetailsApproximate

Water

Sewer

Electric

Hot Water

Roof Material

Basement

Construction Materials

Lot FeaturesOther

Foundation Area

Foundation DescriptionOther

Accessible Features

Outdoor Space

ZoningR3

Zoning Details

Water Views

Water Views Features

WaterfrontNo

Waterfront Features

Energy Features

Terms

Disclosures for 827-835 Broadway, Chelsea MA 02150

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$131,666

Total Gross Income By Broker$395,077

Total Net Income By Broker$263,411

For Sale By OwnerNo

Short Sale / Forclosure (Bank Owned)

Buyer Agent Compensation2%

Facilitator Compensation

Sub-Agent Compensation

Compensation Based OnNet Sale Price

Financial Information for 827-835 Broadway, Chelsea MA 02150

Real Estate Taxes$34,097

Tax Year25

Assessed Value$2,923,000

Financial Data Source

Total Gross Expenses By Broker$131,666

BostonRealEstate.com Gross Expenses

Total Gross Income By Broker$395,077

BostonRealEstate.com Gross Income

Total Net Income By Broker$263,411

BostonRealEstate.com Gross NOI

CAP Rate (based on Broker info)

CAP Rate (BostonRealEstate.com)0.47%

Location Information for 827-835 Broadway, Chelsea MA 02150

Elementary School

Middle School

High School

Neighborhood(s)

MLS Area

Area AmenitiesHighway Access, House Of Worship, Public School, Shopping, Park, Medical Facility, Laundromat, Public Transportation, T-station, Pool, Tennis Court(s), Private School

Contact Information for 827-835 Broadway, Chelsea MA 02150

Agent

Name: Kelleher - Pentore Team

MLS ID: TM359859

Office ID: AN2723

Office

Name: Horvath & Tremblay

MLS Office ID: AN2723

Phone: 781-776-4000

Team Members

Name: Dennis Kelleher

MLS ID: CN212671

Office ID: AN2723

Phone: 781-776-4002

City: Boston

State: MA

Name: John Pentore

MLS ID: CN212669

Office ID: AN2723

Phone: 781-776-4004

City: Lynnfield

State: MA

Payment Calculator

$28,720.48 per month

30 Years Fixed, 6.75% Interest

Property Taxes $2,841.42

Principal & Interest $25,879.06

HOA Dues $0

Term

Interest

Home Price

Down Payment

Exclusive Listing Agent

Horvath & Tremblay

Kelleher - Pentore Team

Agent Phone

Office Phone

(781) 776-4000

Text Agent Call Agent Call Office

Array
(
    [acres] => Approx. 0.28 acres (12,196 SqFt)
    [add_date] => 2025-04-10 08:43:17
    [address] => Broadway
    [agent] => Array
        (
            [address] => 
            [city] => 
            [id] => TM359859
            [name] => Kelleher - Pentore Team
            [national_association] => 
            [office] => AN2723
            [state] => 
            [zip] => 
        )

[apod_available] => Array
        (
            [0] => Yes
        )

[appliances] => Array
        (
        )

[approx_living_area_total] => 10,824 SqFt
    [approx_lot_size_acres] => 0.28 acres
    [approx_lot_size_sqft] => 12,196 SqFt
    [assessed_value] => $2,923,000
    [association] => No
    [association_fee] => Array
        (
            [0] => $0
        )

[association_fee_frequency] => Array
        (
        )

[association_fee_includes] => Array
        (
        )

[association_required] => Array
        (
        )

[available_date] => 
    [available_now] => Yes
    [basement] => Array
        (
        )

[bathrooms] => 15 Full
    [bedrooms] => 29
    [building_amenities] => Array
        (
        )

[building_area_source] => Array
        (
            [0] => Public Records
        )

[building_management] => Array
        (
        )

[building_debug] => 827-835 Broadway Chelsea
    [building_id] => 
    [building_name] => 
    [building_name_from_address] => 
    [building_url] => 
    [buyer_agent_compensation] => 2%
    [buyer_agent_id] => 
    [buyer_office_id] => 
    [c_style] => Array
        (
        )

[c_type] => Multi Family
    [cap_rate] => 0.47%
    [city] => Chelsea
    [community_features] => Array
        (
            [0] => Highway Access
            [1] => House Of Worship
            [2] => Public School
            [3] => Shopping
            [4] => Park
            [5] => Medical Facility
            [6] => Laundromat
            [7] => Public Transportation
            [8] => T-station
            [9] => Pool
            [10] => Tennis Court(s)
            [11] => Private School
        )

[compensation_based_on] => Array
        (
            [0] => Net Sale Price
        )

[complex_complete] => Array
        (
        )

[construction_materials] => Array
        (
        )

[construction_status] => 
    [cooling] => No
    [cooperating_agent_commission] => Array
        (
        )

[county] => Suffolk
    [cultivation_acres] => None
    [date_available_note] => 
    [deposit_amount] => Array
        (
            [0] => $0
        )

[deposit_required] => Array
        (
        )

[deqe] => 
    [description] => 827-835 Broadway consists of fifteen units situated on three contiguous tax parcels comprised of five 3-Bedroom/1-Bathroom units, four 2-Bedroom/1-Bathroom units, five  1-Bedroom/1-Bathroom units and one Studio unit with 10,824 square feet of living area in 18,082 total square feet on a 0.28-acre parcel. The Property is separately metered for electricity and gas-fired heat and hot water which the tenants pay directly. The Landlord is responsible for common area electric and domestic water and sewer. The Property features an on-site laundry facility and four on-site parking spaces. 827-835 Broadway is also being offered with three additional multifamily properties in The Maverick Portfolio (MLS #73357409)
    [disclosures] => 
    [documents_available] => Array
        (
        )

[electric] => Array
        (
        )

[electric_expense] => Array
        (
            [0] => $0
        )

[elementary_school] => 
    [en_suite_bath] => Array
        (
            [0] => Yes
        )

[energy_features] => Array
        (
        )

[entry_level] => Array
        (
        )

[estimated_monthly_payment] => 
    [exclusions] => Array
        (
        )

[exterior_features] => Array
        (
        )

[facilitator_compensation] => 
    [fee_paid_by_tennant] => Contact Agent
    [financial_data_source] => Array
        (
        )

[fireplaces] => Array
        (
            [0] => 0
        )

[first_month_required] => Array
        (
        )

[floor_number] => 0
    [flooring] => Array
        (
        )

[for_sale_by_owner] => No
    [foundation_area] => 
    [foundation_materials] => Array
        (
            [0] => Other
        )

[frontage_length] => 
    [full_baths] => 15
    [garage_parking] => 
    [gas] => Array
        (
        )

[gas_expense] => Array
        (
            [0] => $0
        )

[gross_income] => Array
        (
            [0] => $395,077
        )

[half_baths] => 0
    [handicap_access] => No
    [heating] => No
    [heating_expense] => Array
        (
            [0] => $0
        )

[high_school] => 
    [horse_features] => Array
        (
        )

[horse_permitted] => No
    [hot_water] => Array
        (
        )

[id] => 609459
    [insurance_expense] => Array
        (
            [0] => $0
        )

[insurance_required] => Array
        (
        )

[interior_features] => Array
        (
        )

[last_month_required] => Array
        (
        )

[last_sync_date] => 2025-04-14 06:18:15
    [laundry_features] => Array
        (
        )

[lead_paint] => Array
        (
        )

[lease_term] => 
    [levels_in_unit] => 3
    [living_area] => 10,824 Sq. Ft.
    [living_area_disclosure] => Array
        (
        )

[living_area_includes_basement] => Array
        (
            [0] => No
        )

[lot_features] => Array
        (
            [0] => Other
        )

[management_expense] => Array
        (
            [0] => $0
        )

[middle_school] => 
    [miscellaneuos_expense] => Array
        (
            [0] => $0
        )

[mls_area] => 
    [mls_id] => 73357405
    [neighborhoods] => Array
        (
        )

[net_income_calc] => 19903
    [net_operating_income] => Array
        (
            [0] => $263,411
        )

[number_of_lots] => Array
        (
        )

[number_of_units] => 15
    [office] => Array
        (
            [id] => AN2723
            [name] => Horvath & Tremblay
            [phone] => 781-776-4000
        )

[operating_expense] => Array
        (
            [0] => $131,666
        )

[optional_fee_includes] => Array
        (
        )

[optional_price] => 0
    [outdoor_space_available] => Array
        (
        )

[owner_occupancy_source] => 
    [parking_features] => Array
        (
        )

[pasture_area] => None
    [patio_and_porch] => Array
        (
        )

[perc_test] => Array
        (
        )

[perc_test_date] => Unknown
    [pet_policy] => Array
        (
        )

[phone] => 781-776-4004
    [pool_features] => Array
        (
        )

[price] => $4,200,000
    [price_per_sqft] => 388.03
    [price_per_unit] => 280000
    [private_pool] => No
    [property_sub_type] => Array
        (
            [0] => 5+ Family - 5+ Units Side By Side
        )

[real_estate_tax] => $34,097
    [references_required] => Array
        (
        )

[rent_includes] => Array
        (
            [0] => Unit 1(water)
            [1] => Unit 2(water)
        )

[repair_maintenance_expense] => Array
        (
            [0] => $0
        )

[road_frontage_type] => Array
        (
        )

[roof_material] => Array
        (
        )

[rooms] => 57
    [senior_community] => No
    [sewer] => Array
        (
        )

[sewer_expense] => Array
        (
            [0] => $0
        )

[short_sale] => 
    [special_listing_conditions] => Array
        (
        )

[state] => Massachusetts
    [state_code] => MA
    [status] => Array
        (
            [0] => Active
        )

[street_number] => 827-835
    [structure_type] => Array
        (
        )

[style] => Array
        (
        )

[subagent_compensation] => 
    [tag_accessible_features] => 
    [tag_air_conditioning] => 
    [tag_association_pool] => 
    [tag_beach_access] => 
    [tag_beach_front] => 
    [tag_elevator] => 
    [tag_equestrian] => 
    [tag_garage_parking] => 
    [tag_generator] => 
    [tag_green_features] => 
    [tag_laundry] => 
    [tag_lead_paint_free] => 
    [tag_loft] => 
    [tag_pet_friendly] => 
    [tag_pre_construction] => 
    [tag_private_outdoor_space] => 
    [tag_private_pool] => 
    [tag_professional_management] => 
    [tag_recently_renovated] => 
    [tag_senior_community] => 
    [tag_townhouse] => 
    [tag_waterfront] => 
    [tag_waterview] => 
    [tax_year] => 25
    [team] => Array
        (
            [0] => Array
                (
                    [id] => CN212671
                    [name] => Dennis Kelleher
                    [phone] => 781-776-4002
                    [address] => 600 Market St. Suite 686
                    [city] => Boston
                    [state] => MA
                    [zip] => 01940
                    [office] => AN2723
                    [national_association] => 
                )

[1] => Array
                (
                    [id] => CN212669
                    [name] => John Pentore
                    [phone] => 781-776-4004
                    [address] => 600 Market St. Suite 686
                    [city] => Lynnfield
                    [state] => MA
                    [zip] => 01940
                    [office] => AN2723
                    [national_association] => 
                )

)

[terms] => Array
        (
        )

[timber_acres] => None
    [title_5] => 
    [total_gross_expense] => 34097
    [total_gross_income] => 54000
    [total_parking] => 4
    [trash_expense] => Array
        (
            [0] => $0
        )

[uffi] => Array
        (
        )

[unit_1_bathrooms] => 1 Full
    [unit_1_bedrooms] => 2
    [unit_1_floor] => 1
    [unit_1_lease] => Array
        (
            [0] => Y
        )

[unit_1_levels] => 1
    [unit_1_rent] => Array
        (
            [0] => 2600
        )

[unit_2_bathrooms] => 1 Full
    [unit_2_bedrooms] => 2
    [unit_2_floor] => 1
    [unit_2_lease] => Array
        (
            [0] => Y
        )

[unit_2_levels] => 1
    [unit_2_rent] => Array
        (
            [0] => 1900
        )

[unit_3_bathrooms] => 
    [unit_3_bedrooms] => 
    [unit_3_floor] => 
    [unit_3_lease] => Array
        (
        )

[unit_3_levels] => 
    [unit_3_rent] => Array
        (
        )

[unit_4_bathrooms] => 
    [unit_4_bedrooms] => 
    [unit_4_floor] => 
    [unit_4_lease] => Array
        (
        )

[unit_4_levels] => 
    [unit_4_rent] => Array
        (
        )

[unit_level] => 
    [unit_number] => 
    [units_owner_occupied] => 
    [unparsed] => Array
        (
            [0] => 827-835 Broadway, Chelsea MA 02150
        )

[utilities] => Array
        (
        )

[view] => Array
        (
        )

[water] => Array
        (
        )

[water_expense] => Array
        (
            [0] => $0
        )

[water_views] => Array
        (
        )

[water_views_features] => Array
        (
        )

[waterfront] => No
    [waterfront_features] => Array
        (
        )

[year_built] => 1900
    [year_built_details] => Approximate
    [year_built_source] => Public Records
    [year_renovated] => 
    [zip] => 02150
    [zoning] => R3
    [zoning_details] => 
    [media] => Array
        (
            [0] => Array
                (
                    [id] => 89627846
                    [name] => MLS1.jpg
                    [type] => gallery
                    [category] => image
                    [url] => https://www.bostonrealestate.com/wp-content/uploads/WPL/609459/MLS1.jpg
                    [index] => 1
                    [enabled] => 1
                    [created] => 2025-04-14 06:18:17
                    [modified] => 2025-04-14 06:18:17
                )

[1] => Array
                (
                    [id] => 89628803
                    [name] => MLS2.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73357405&w=1024&h=768&n=2
                    [index] => 2
                    [enabled] => 1
                    [created] => 2025-04-14 06:18:29
                    [modified] => 2025-04-14 06:18:29
                )

[2] => Array
                (
                    [id] => 89628804
                    [name] => MLS3.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73357405&w=1024&h=768&n=3
                    [index] => 3
                    [enabled] => 1
                    [created] => 2025-04-14 06:18:29
                    [modified] => 2025-04-14 06:18:29
                )

[3] => Array
                (
                    [id] => 89628805
                    [name] => MLS4.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73357405&w=1024&h=768&n=4
                    [index] => 4
                    [enabled] => 1
                    [created] => 2025-04-14 06:18:29
                    [modified] => 2025-04-14 06:18:29
                )

[4] => Array
                (
                    [id] => 89628806
                    [name] => MLS5.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73357405&w=1024&h=768&n=5
                    [index] => 5
                    [enabled] => 1
                    [created] => 2025-04-14 06:18:29
                    [modified] => 2025-04-14 06:18:29
                )

[5] => Array
                (
                    [id] => 89628807
                    [name] => MLS6.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73357405&w=1024&h=768&n=6
                    [index] => 6
                    [enabled] => 1
                    [created] => 2025-04-14 06:18:29
                    [modified] => 2025-04-14 06:18:29
                )

[6] => Array
                (
                    [id] => 89628808
                    [name] => MLS7.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73357405&w=1024&h=768&n=7
                    [index] => 7
                    [enabled] => 1
                    [created] => 2025-04-14 06:18:29
                    [modified] => 2025-04-14 06:18:29
                )

[7] => Array
                (
                    [id] => 89628809
                    [name] => MLS8.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73357405&w=1024&h=768&n=8
                    [index] => 8
                    [enabled] => 1
                    [created] => 2025-04-14 06:18:29
                    [modified] => 2025-04-14 06:18:29
                )

[8] => Array
                (
                    [id] => 89628810
                    [name] => MLS9.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73357405&w=1024&h=768&n=9
                    [index] => 9
                    [enabled] => 1
                    [created] => 2025-04-14 06:18:29
                    [modified] => 2025-04-14 06:18:29
                )

[9] => Array
                (
                    [id] => 89628811
                    [name] => MLS10.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73357405&w=1024&h=768&n=10
                    [index] => 10
                    [enabled] => 1
                    [created] => 2025-04-14 06:18:29
                    [modified] => 2025-04-14 06:18:29
                )

[10] => Array
                (
                    [id] => 89628812
                    [name] => MLS11.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73357405&w=1024&h=768&n=11
                    [index] => 11
                    [enabled] => 1
                    [created] => 2025-04-14 06:18:29
                    [modified] => 2025-04-14 06:18:29
                )

[11] => Array
                (
                    [id] => 89628813
                    [name] => MLS12.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73357405&w=1024&h=768&n=12
                    [index] => 12
                    [enabled] => 1
                    [created] => 2025-04-14 06:18:29
                    [modified] => 2025-04-14 06:18:29
                )

[12] => Array
                (
                    [id] => 89628814
                    [name] => MLS13.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73357405&w=1024&h=768&n=13
                    [index] => 13
                    [enabled] => 1
                    [created] => 2025-04-14 06:18:29
                    [modified] => 2025-04-14 06:18:29
                )

[13] => Array
                (
                    [id] => 89628815
                    [name] => MLS14.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73357405&w=1024&h=768&n=14
                    [index] => 14
                    [enabled] => 1
                    [created] => 2025-04-14 06:18:29
                    [modified] => 2025-04-14 06:18:29
                )

[14] => Array
                (
                    [id] => 89628816
                    [name] => MLS15.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73357405&w=1024&h=768&n=15
                    [index] => 15
                    [enabled] => 1
                    [created] => 2025-04-14 06:18:29
                    [modified] => 2025-04-14 06:18:29
                )

)

)

EXIT

Active

827-835 Broadway, Chelsea MA 02150

$4,200,000

Annual Expenses for 827-835 Broadway, Chelsea MA 02150

Annual Income & Unit Breakdown for 827-835 Broadway, Chelsea MA 02150

General Information for 827-835 Broadway, Chelsea MA 02150

Disclosures for 827-835 Broadway, Chelsea MA 02150

Financial Information for 827-835 Broadway, Chelsea MA 02150

Location Information for 827-835 Broadway, Chelsea MA 02150

Contact Information for 827-835 Broadway, Chelsea MA 02150

Agent

Office

Team Members

Payment Calculator

Exclusive Listing Agent

Horvath & Tremblay

Kelleher - Pentore Team