Overview Property Details Payment Calculator Walkability

Add to favorites

Remove from favorites
Send to Friend
Watch changes on this property

Pending

28 Chelsea St, Boston MA 02128

$1,850,000

Estimated $4,090/month Calculator

Multi Family

Total Units: 4

Price Per Unit: $462,500

Total Rent: 124800/year

Estimated CAP Rate:

9 Bedrooms

Baths

4533

Total Parking: 0

1,560 (0.04)

If you are looking for a truly turnkey property, this is the one for you! Just two blocks to the Maverick T-stop in thriving East Boston! With four income producing units, all renovated with modern amenities, this property has been designed to be low maintenance for the new owner. Three residential units all with updated kitchens, tile surround showers in the bathrooms, updated windows and modern appliances. Almost a total gut rehab! Modern doors, thoughtful layouts, and upgraded trim styles. All units with recent heat and A/C upgrades. Rubber roof is less than 10 years old, building has also been repointed. Rear deck exit has been rebuilt. Laundry on the first floor is coin-op and accessible to all tenants. Building comes complete with CCTV security system, capable of streaming to your phone. Property is fully rented, and the tenants are excellent caretakers of the property. All utilities separated. Inside and out, the care and attention to detail will amaze you

This home has been viewed 11 times

Last Checked: July 2nd, 2026 at 9:28am (Source: MLS PIN #73501095)

Gross Income: $124,800

Gross Expenses: $17,581

Net Income Calc: $107,219

Annual Expenses for 28 Chelsea St, Boston MA 02128

Total Gross Expenses (Calculated)$17,581/year

APOD AvailableYes

Heating

Electricity

Water

Gas

Insurance

Sewer

Trash Removal

Repair & Maintenance

Management

Miscellaneous

Real Estate Tax13081

Annual Income & Unit Breakdown for 28 Chelsea St, Boston MA 02128

Total Gross Income (Calculated)$124,800

Unit 1

Rental Income$0

LeaseY

Bedrooms3

Bathrooms3 Full

Floor2

Levels in Unit1

Rent Includes

Unit 2

Rental Income$0

LeaseY

Bedrooms3

Bathrooms3 Full

Floor3

Levels in Unit1

Rent Includes

Unit 3

Rental Income$0

Lease

Bedrooms3

Bathrooms3 Full

Floor4

Levels in Unit1

Rent Includes

Unit 4

Rental Income$0

LeaseY

Bedrooms0

Bathrooms1 Half

Floor1

Levels in Unit1

Rent Includes

General Information for 28 Chelsea St, Boston MA 02128

Listing ID73501095

Property TypeMulti Family / 4 Family

Price1850000 ($408.12/SqFt)

Style4 Family - 4 Units Up/down

CityBoston

CountySuffolk

MLS AreaEast Boston's Jeffries Point

Neighborhood(s)

Approximate Living Area Total4533

Approximate Lot Size (Acres)0.04

Total Parking0

Garage Parking0

Year Built1910

Year Built SourcePublic Records

Year Built DetailsApproximate

WaterPublic

SewerPublic Sewer

Electric220 Volts

Hot Water

Roof MaterialAsphalt/fiberglass Shingles

BasementFull

Construction MaterialsFrame

Lot FeaturesGentle Sloping

Foundation Description

Accessible Features

Outdoor Space

ZoningRC

Water Views

Water Views Features

Waterfront0

Waterfront FeaturesRiver

Terms

Disclosures for 28 Chelsea St, Boston MA 02128

Lead PaintNone

UFFI

Living Area Includes BasementNo

Living Area Disclosure

Building Area SourcePublic Records

ExclusionsRefrigerator And Some Personal Belongings

Financial Data SourceEstimated

Total Gross Expenses By Broker

Total Gross Income By Broker

Total Net Income By Broker

Short Sale / Forclosure (Bank Owned)

Compensation Based On

Financial Information for 28 Chelsea St, Boston MA 02128

Real Estate Taxes13081

Tax Year2026

Assessed Value$703,300

Financial Data SourceEstimated

Total Gross Expenses By Broker

BostonRealEstate.com Gross Expenses

Total Gross Income By Broker

BostonRealEstate.com Gross Income

Total Net Income By Broker

BostonRealEstate.com Gross NOI

CAP Rate (based on Broker info)

Location Information for 28 Chelsea St, Boston MA 02128

Neighborhood(s)

MLS AreaEast Boston's Jeffries Point

Area AmenitiesWalk/jog Trails

Contact Information for 28 Chelsea St, Boston MA 02128

Agent

Name: Matthew Heisler

Office

Name: Vanderbilt Properties, LLC

Phone: 508-366-6848

Payment Calculator

, Interest

Property Taxes 1090.08

Principal & Interest 11399.11

HOA Dues

Term

Interest

Home Price

Down Payment

Exclusive Listing Agent

Vanderbilt Properties, LLC

Matthew Heisler

Agent Phone

Office Phone

(508) 366-6848

Text Agent Call Agent Call Office

Array
(
    [acres] => Approx. 0.04 acres (1,560 SqFt)
    [add_date] => 2026-04-14 19:38:34
    [address] => Chelsea St
    [agent] => Array
        (
            [address] => 12 Mt. Vickery Road
            [city] => Southborough
            [id] => BB802070
            [name] => Matthew Heisler
            [national_association] => 453004044
            [office] => AN7775
            [state] => MA
            [zip] => 01772
        )

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

[appliances] => Array
        (
            [0] => Range
        )

[approx_living_area_total] => 4533
    [approx_lot_size_acres] => 0.04
    [approx_lot_size_sqft] => 1560
    [assessed_value] => $703,300
    [association] => 
    [association_fee] => Array
        (
        )

[association_fee_frequency] => Array
        (
        )

[association_fee_includes] => Array
        (
        )

[association_required] => Array
        (
        )

[available_date] => 
    [available_now] => 0
    [basement] => Array
        (
            [0] => Full
        )

[bathrooms] => 
    [bedrooms] => 9
    [building_amenities] => Array
        (
        )

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

[building_management] => Array
        (
        )

[building_debug] => 
    [building_id] => 
    [building_parent] => 0
    [building_name] => 
    [building_name_from_address] => 
    [building_url] => 
    [buyer_agent_compensation] => 
    [buyer_agent_id] => 
    [buyer_office_id] => 
    [c_style] => Array
        (
            [0] => 4 Family
        )

[c_type] => Array
        (
            [0] => Multi Family
        )

[cap_rate] => 
    [city] => Boston
    [community_features] => Array
        (
            [0] => Walk/jog Trails
        )

[compensation_based_on] => Array
        (
        )

[complex_complete] => Array
        (
        )

[construction_materials] => Array
        (
            [0] => Frame
        )

[construction_status] => 
    [cooling] => Array
        (
        )

[cooperating_agent_commission] => Array
        (
        )

[county] => Suffolk
    [cultivation_acres] => 
    [date_available_note] => 
    [deposit_amount] => Array
        (
        )

[deposit_required] => Array
        (
        )

[deqe] => 
    [description] => If you are looking for a truly turnkey property, this is the one for you!  Just two blocks to the Maverick T-stop in thriving East Boston! With four income producing units, all renovated with modern amenities, this property has been designed to be low maintenance for the new owner.  Three residential units all with updated kitchens, tile surround showers in the bathrooms, updated windows and modern appliances. Almost a total gut rehab!  Modern doors, thoughtful layouts, and upgraded trim styles.  All units with recent heat and A/C upgrades. Rubber roof is less than 10 years old, building has also been repointed. Rear deck exit has been rebuilt. Laundry on the first floor is coin-op and accessible to all tenants.  Building comes complete with CCTV security system, capable of streaming to your phone.  Property is fully rented, and the tenants are excellent caretakers of the property. All utilities separated. Inside and out, the care and attention to detail will amaze you
    [disclosures] => 
    [documents_available] => Array
        (
        )

[electric] => Array
        (
            [0] => 220 Volts
        )

[electric_expense] => Array
        (
        )

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

[energy_features] => 
    [entry_level] => Array
        (
        )

[estimated_monthly_payment] => 
    [exclusions] => Array
        (
            [0] => Refrigerator And Some Personal Belongings
        )

[exterior_features] => Array
        (
        )

[facilitator_compensation] => 
    [fee_paid_by_tennant] => 
    [financial_data_source] => Array
        (
            [0] => Estimated
        )

[fireplaces] => Array
        (
        )

[first_month_required] => Array
        (
        )

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

[for_sale_by_owner] => 
    [foundation_area] => 
    [foundation_materials] => Array
        (
        )

[frontage_length] => 
    [full_baths] => 
    [garage_parking] => 0
    [gas] => Array
        (
        )

[gas_expense] => Array
        (
        )

[gross_income] => Array
        (
        )

[half_baths] => 
    [handicap_access] => 
    [heating] => 
    [heating_expense] => Array
        (
        )

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

[horse_permitted] => 0
    [hot_water] => Array
        (
        )

[id] => 
    [insurance_expense] => Array
        (
        )

[insurance_required] => Array
        (
        )

[interior_features] => Array
        (
            [0] => French Doors
        )

[last_month_required] => Array
        (
        )

[last_sync_date] => 2026-07-02 09:28:32
    [laundry_features] => Array
        (
        )

[lead_paint] => Array
        (
            [0] => None
        )

[lease_term] => Array
        (
        )

[levels_in_unit] => 4
    [living_area] => 
    [living_area_disclosure] => Array
        (
        )

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

[lot_features] => Array
        (
            [0] => Gentle Sloping
        )

[management_expense] => Array
        (
        )

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

[mls_area] => East Boston's Jeffries Point
    [mls_id] => 73501095
    [neighborhoods] => 
    [net_income_calc] => 107219
    [net_operating_income] => Array
        (
        )

[number_of_lots] => Array
        (
        )

[number_of_units] => 4
    [office] => Array
        (
            [id] => AN7775
            [name] => Vanderbilt Properties, LLC
            [phone] => 508-366-6848
        )

[operating_expense] => Array
        (
        )

[optional_fee_includes] => Array
        (
        )

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

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

[pasture_area] => 
    [patio_and_porch] => Array
        (
        )

[perc_test] => Array
        (
        )

[perc_test_date] => 
    [pet_policy] => Array
        (
            [0] => Allowed
        )

[phone] => 
    [pool_features] => Array
        (
        )

[price] => 1850000
    [price_per_sqft] => 408.12
    [price_per_unit] => 462500
    [private_pool] => 
    [property_sub_type] => Array
        (
            [0] => 4 Family - 4 Units Up/down
        )

[real_estate_tax] => 13081
    [references_required] => Array
        (
        )

[rent_includes] => Array
        (
        )

[repair_maintenance_expense] => Array
        (
        )

[road_frontage_type] => Array
        (
        )

[roof_material] => Array
        (
            [0] => Asphalt/fiberglass Shingles
        )

[rooms] => 16
    [schools] => 
    [senior_community] => 
    [sewer] => Array
        (
            [0] => Public Sewer
        )

[sewer_expense] => Array
        (
        )

[short_sale] => Array
        (
        )

[special_listing_conditions] => Array
        (
        )

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

[street_number] => 28
    [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] => 1
    [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] => 2026
    [team] => 
    [team_agents] => Array
        (
        )

[terms] => Array
        (
        )

[timber_acres] => 
    [title_5] => 
    [total_gross_expense] => 17581
    [total_gross_income] => 124800
    [total_parking] => 0
    [trash_expense] => Array
        (
        )

[travel_routes] => 
    [uffi] => Array
        (
        )

[unit_1_bathrooms] => 3 Full
    [unit_1_bedrooms] => 3
    [unit_1_floor] => 2
    [unit_1_lease] => Array
        (
            [0] => Y
        )

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

[unit_2_bathrooms] => 3 Full
    [unit_2_bedrooms] => 3
    [unit_2_floor] => 3
    [unit_2_lease] => Array
        (
            [0] => Y
        )

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

[unit_3_bathrooms] => 3 Full
    [unit_3_bedrooms] => 3
    [unit_3_floor] => 4
    [unit_3_lease] => Array
        (
        )

[unit_3_levels] => 1
    [unit_3_rent] => Array
        (
        )

[unit_4_bathrooms] => 1 Half
    [unit_4_bedrooms] => 0
    [unit_4_floor] => 1
    [unit_4_lease] => Array
        (
            [0] => Y
        )

[unit_4_levels] => 1
    [unit_4_rent] => Array
        (
        )

[unit_level] => 
    [unit_number] => 
    [units_owner_occupied] => 
    [unparsed] => 28 Chelsea St, Boston MA 02128
    [utilities] => Array
        (
        )

[view] => Array
        (
        )

[water] => Array
        (
            [0] => Public
        )

[water_expense] => Array
        (
        )

[water_views] => Array
        (
        )

[water_views_features] => Array
        (
        )

[waterfront] => 0
    [waterfront_features] => Array
        (
            [0] => River
        )

[raw] => 
)

EXIT

33 More Photos

Pending

28 Chelsea St, Boston MA 02128

$1,850,000

Annual Expenses for 28 Chelsea St, Boston MA 02128

Annual Income & Unit Breakdown for 28 Chelsea St, Boston MA 02128

General Information for 28 Chelsea St, Boston MA 02128

Disclosures for 28 Chelsea St, Boston MA 02128

Financial Information for 28 Chelsea St, Boston MA 02128

Location Information for 28 Chelsea St, Boston MA 02128

Contact Information for 28 Chelsea St, Boston MA 02128

Agent

Office

Payment Calculator

Exclusive Listing Agent

Vanderbilt Properties, LLC

Matthew Heisler