Investment Analysis — 10 Rogers #211

Cambridge, MA 02142

Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 1-bedroom in 02142 carries an estimated $3,380/mo in gross rent — about a 2.35% cap rate and $18,273/yr in estimated NOI at the $779,000 list price. Adjust every assumption in the calculator below.

View Standard Listing

Beds

Baths

SqFt

822

Style

Condominium

Built

1989

Bright and spacious luxury one bedroom home with one bathroom. Living/dining room has European balcony overlooking fountain and beautifully landscaped courtyard. Fully applianced renovated kitchen. Generously sized master suite. Luxurious marble bathroom with many upgrades. In-unit laundry. Garage parking for one car. 24-hour concierge service. Health club and indoor lap pool. Close to shopping mall, fine restaurants,transportation, MIT, MGH, Biogen, Genzyme and Harvard. Roof deck with the Charles River and Boston skyline views. The building has two guest suites for your visitors.

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 MLS and other third-party data may be inaccurate or out of date.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