26 Breakwater Dr #26 Chelsea — Photo 1 of 23
Recent Drop: $60,000
$789,900
Investment Analysis — 26 Breakwater Dr #26
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 1.77% cap rate and $13,959/yr in estimated NOI at the $789,900 list price. Adjust every assumption in the calculator below.
Beds
3
Baths
3.5
SqFt
2,432
Style
Condominium
Built
1987
Massive price improvement!!! Welcome home to your natural light filled END UNIT in Admiral’s Hill, one of Chelsea’s most desirable communities. Privately situated on a quiet corner, this 3 bed, 3.5 bath townhouse offers exceptional space across 4 levels. Main level features a bright kitchen, dining area with gorgeous bay window, spacious living room w/ fireplace, and private balcony/deck with new sliding door. Second floor includes a primary suite with en suite bath, and an additional large bedroom and full bath in hallway. Third floor loft serves as a perfect bedroom, office, or flex space. Finished walk-out lower level offers bonus living area, full bath, and private patio. Updates include NEW WINDOWS/sliding doors plus water heater, heating system and A/C (2021). Professionally managed community with private security, pool, tennis courts, and beautifully landscaped grounds. Minutes to Boston and steps to Market Basket, parks, and waterfront paths. Move right in! Don't miss out on this one!
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 MLS and other third-party data may be inaccurate or out of date.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.
Property Details
Financials
Parking
Interior Specifications
Climate & Utilities
Building & Exterior
Property & Lot
Amenities & Appliances
Dishwasher • Range • Refrigerator • Washer • Dryer
Neighborhood
Public Transportation • Shopping • Pool • Park • Highway Access • House of Worship
Geography
Floorplan Breakdown
Structural Layout
Living Room
Lvl FirstFlooring - Wood, Window(s) - Stained Glass, Balcony - Exterior, Recessed Lighting
Dining Room
Lvl FirstWindow(s) - Bay/Bow/Box
Kitchen
Lvl FirstCountertops - Stone/Granite/Solid, Recessed Lighting, Gas Stove
Family Room
Lvl BasementFlooring - Laminate
Primary Bedroom
Lvl SecondBathroom - Full, Vaulted Ceiling(s), Closet, Flooring - Hardwood, Window(s) - Picture
Bedroom 2
Lvl SecondBedroom 3
Lvl ThirdFlooring - Wall to Wall Carpet
Bathroom 1
Lvl FirstBathroom 2
Lvl SecondBathroom 3
Lvl BasementProperty History
$789,900
Was $799,900
Sep 23, 2026
MLS® 73525391
$799,900
Was $849,900
Aug 24, 2026
MLS® 73525391
$849,900
May 27, 2026
MLS® 73525391
$390,000
Sep 3, 2010
MLS® 71078413
$390,000
May 10, 2010
MLS® 71078413
Listing Agent: Gary Baker
Listing Office: Proactive Realty
MLS® Number: 73525391