Investment Analysis — 1 Davenport Street #8

Cambridge, MA 02140

Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 2-bedroom in 02140 carries an estimated $3,650/mo in gross rent — about a 2.53% cap rate and $20,224/yr in estimated NOI at the $799,000 list price. Adjust every assumption in the calculator below.

View Standard Listing

Beds

Baths

SqFt

896

Style

Condominium

Built

1997

UNBEATABLE LOCATION! Gorgeous 2BR/1 Bathroom condo located in the heart of Porter Square! This exquisite modern and stylish condo has been freshly painted and updated with new flooring and all brand-new appliances. The unit features a wall of windows and an appealing open-plan living room/dining room. The unit includes a dedicated, heated, under-building garage with a deeded one car parking space (elevator from the basement can take you directly to your condo) and a small storage area. Fantastic location: steps to Porter Sq. T, Shaw's supermarket, Target, many local stores, commuter rail, bike paths and multiple dining options! Walking distance to Harvard Sq., Davis Sq., Tufts, Charles River and much more!!!Laundry facilities on first floor. Condo fee includes heat and hot water. In-unit washer/dryer combo. Additional laundry facilities on first floor.

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 MLS and other third-party data may be inaccurate or out of date.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.