45 Kelvin Street #45 Everett — Photo 1 of 21
$875,000
Investment Analysis — 45 Kelvin Street #45
Everett, MA 02149
Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 3-bedroom in 02149 carries an estimated $3,310/mo in gross rent — about a 2.38% cap rate and $20,784/yr in estimated NOI at the $875,000 list price. Adjust every assumption in the calculator below.
Beds
3
Baths
2.5
SqFt
1,600
Style
Condominium
Built
2024
Discover the townhouse you've been searching for, where contemporary design meets everyday convenience. This thoughtfully customized home features premium upgrades that set it apart. Spanning three levels, it offers the perfect single family alternative with a functional, modern layout. The main level features an open concept kitchen, living room area, and half bath. The second floor offers two bedrooms, a full bath, and a laundry closet. The entire third level is dedicated to a stunning private primary suite. Located in one of Everett's most ideal and desirable neighborhoods, The Village provides easy access to Gateway Center, the Northern Strand bike path, and Wellington Station for a convenient commute into Boston. Don't miss this rare opportunity to own in one of Everett's premier communities.
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 MLS and other third-party data may be inaccurate or out of date.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.
Open Houses
Property Details
Financials
Parking
Interior Specifications
Climate & Utilities
Building & Exterior
Property & Lot
Amenities & Appliances
Range • Dishwasher • Disposal • Microwave • Refrigerator • Washer • Dryer • ENERGY STAR Qualified Refrigerator • ENERGY STAR Qualified Dryer • ENERGY STAR Qualified Dishwasher • ENERGY STAR Qualified Washer • Range Hood
Neighborhood
Public Transportation • Shopping • Park • Walk/Jog Trails • Bike Path • Conservation Area
Geography
Floorplan Breakdown
Structural Layout
Living Room
Lvl Main,FirstCable Hookup, Open Floorplan, Recessed Lighting, Flooring - Engineered Hardwood
Kitchen
Lvl Main,FirstKitchen Island, Cabinets - Upgraded, Exterior Access, Open Floorplan, Recessed Lighting, Stainless Steel Appliances, Flooring - Engineered Hardwood
Master Bedroom
Lvl ThirdBathroom - Full, Closet, Recessed Lighting, Half Vaulted Ceiling(s), Flooring - Engineered Hardwood
Bedroom 2
Lvl SecondBedroom 3
Lvl SecondCloset, Recessed Lighting, Flooring - Concrete, Flooring - Engineered Hardwood
Property History
$875,000
Was $849,900
Jul 29, 2026
MLS® 73544973
$849,900
Jul 6, 2026
MLS® 73544973
Listing Agent: Jonathan Dasilva
Listing Office: Tutto Properties, LLC
MLS® Number: 73544973