Investment Analysis — 1006A Broadway #A

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 1.85% cap rate and $27,418/yr in estimated NOI at the $1,479,900 list price. Adjust every assumption in the calculator below.

View Standard Listing

Beds

Baths

3.5

SqFt

1,907

Style

Stock Cooperative

Built

2026

MANSARD VICTORIAN INFLUENCES INSPIRE THIS BEAUTIFUL NEW CONSTRUCTION THREE BEDROOM WITH THREE FULL BATHS.**** SPECIAL 6.375% FINANCING ****(ask listing agent for details, see Firm Remarks). WALKING DISTANCE TO DAVIS SQ AND TUFTS. Sunny Corner Unit with OVER 1,900 SQ FT... THREE BIG BEDROOMS AND 3.5 BATHS INCLUDING TWO EN SUITE PRIMARY BEDROOMS. Stunning, open & delightfully modern space while still radiating a traditional warmth. Custom craftsmanship throughout including paneled moldings, built in shelved entertainment center and lightly stained wide plank hardwood floors. Great natural light with big oversized windows. Luxury Chef's Kitchen with quartz counter breakfast island and all upgraded stainless applncs. HUGE PRIMARY EN SUITE IS 17FT with double basin full bath and TWO WALK IN CLOSETS. Lower level has a SECONDARY 15' 9" EN SUITE BEDROOM with double basin full bath and two more walk in closets. Under half a mile to the Red Line and less than a mile to the Green Line Subway. Exceptional energy efficiency and soundproofing. FANTASTIC LOCATION 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 now complete and ready for occupancy. ONE CAR NON TANDEM PARKING WITH GREAT EXCLUSIVE YARD AREA... *** SPECIAL 10/6 FINANCING AVAILABLE AT 6.375% (Fixed for 10 Years w/ 30 Yr Amortization). ***

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.