Investment Analysis — 1105 Massachusetts Ave #6A

Cambridge, MA 02138 — Harvard Square

Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 2-bedroom in 02138 carries an estimated $4,230/mo in gross rent — about a 3.48% cap rate and $28,402/yr in estimated NOI at the $815,000 list price. Adjust every assumption in the calculator below.

View Standard Listing

Beds

Baths

SqFt

877

Style

Condominium

Built

1970

Nestled right in Harvard Square, this pristine two-bedroom, one-bathroom condo offers an outstanding opportunity for an owner-occupant or savvy investor. The bright, four-room layout sits on the quiet, tree-lined side of the building, opposite to Mass ave, featuring oversized windows with peaceful views and freshly sanded, classic parquet wood floors. Set within a professionally managed elevator building, the property includes convenient on-site common laundry, a pet-friendly policy, and rental parking available for just $213 per month, along with free bike storage in a secure room off the garage. Exceptional location and convenience. Highlights include an unbeatable 98 Walk Score, placing the Red Line, local dining, Harvard University, the Charles River, and more, directly outside your front door. An impressive value in an unmatchable central Cambridge location.

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 MLS and other third-party data may be inaccurate or out of date.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