20 John St Chelsea — Photo 1 of 31
$999,999
Investment Analysis — 20 John St
Chelsea, MA 02150
Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 5-bedroom in 02150 carries an estimated $3,480/mo in gross rent — about a 2.40% cap rate and $24,022/yr in estimated NOI at the $999,999 list price. Adjust every assumption in the calculator below.
Beds
5
Baths
2
SqFt
4,797
Style
Single Family
Built
1915
If you’ve been looking for unmatched scale and solid historic character minutes from Downtown, 20 John Street delivers on every level. If you want tiny, cramped rooms, this isn't the house for you-every single space here is oversized. Finished attic with clean hardwood floors, spacious bedrooms, high ceilings, classic crown moldings, and plenty of natural light. the property features a foyer with vintage stained glass . Beyond the massive interior footprint, a deep paved driveway and a rare, 2-car garage solve all your families parking needs. This is an expansive lot with solid bones and unmatched space-to-value for the area.
ADU Potential
Massachusetts allows one accessory dwelling unit by right in single-family zoning districts statewide (M.G.L. c. 40A §3; 760 CMR 71.00, effective Feb 2025). Estimated maximum ADU size for this property: 900 sq ft (the lesser of 900 sq ft or half the 4,797 sq ft principal dwelling). Lot size: 6,376 sq ft.
Based on listing data, which indicates the property type — not the zoning district. Local dimensional, septic (Title 5), and historic-district requirements still apply. Not legal advice — verify with the municipality.
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 MLS and other third-party data may be inaccurate or out of date.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
Gas Water Heater
Geography
Listing Agent: Kevin Alen
Listing Office: Cameron Prestige, LLC
MLS® Number: 73547861