Investment Analysis — 1004A Broadway #1

Somerville, MA 02144

Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 3-bedroom in 02144 carries an estimated $4,360/mo in gross rent — about a 1.67% cap rate and $23,398/yr in estimated NOI at the $1,399,900 list price. Adjust every assumption in the calculator below.

View Standard Listing

Beds

Baths

SqFt

2,032

Style

Condominium

Built

2026

GORGEOUS NEW CONSTRUCTION WALKING DISTANCE TO DAVIS SQ...OVER 2,000 SQ FT of stunning, open & delightfully modern space while still radiating a traditional warmth. ONE CAR PARKING WITH EXCLUSIVE YARD AREA. Custom carpentry and handcrafted panel throughout. Oversized windows let the sun shine in! Under half a mile to the Red Line and less than a mile to the Green Line Subway. Exceptional energy efficiency and soundproofing with custom craftsmanship throughout including paneled moldings, built in shelved entertainment center and lightly stained wide plank hardwood floors. Luxury Chef's Kitchen with quartz counter breakfast island and all upgraded stainless applncs. Huge Primary En Suite Bedroom with custom closet. FANTASTIC LOCTATION just a couple of blocks from Tufts. Rated a Walker's Paradise Walk Score of 91 with an Excellent Transit Score and a Very Bikeable Bike Score of 89. Classic yet Contemporary Mansard Victorian Vibe. Development is 98% completed with July occupancy expected!

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 MLS and other third-party data may be inaccurate or out of date.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