Investment Analysis — 13 Avon #13

Cambridge, MA 02138 — Avon Hill

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 -1.79% cap rate and $-42,847/yr in estimated NOI at the $2,395,000 list price. Adjust every assumption in the calculator below.

View Standard Listing

Beds

Baths

2.5

SqFt

1,860

Style

Condominium

Built

2011

Well-known and respected developers Guy Asaph and Don Sisson completed this amazing new construction project in 2011. Located on a one-way street in the Radcliffe/Harvard Quad neighborhood, this Mansard style corner unit offers over 1800 square feet of living space. The first floor is open entertaining spaces with a corner gas fireplace, all overlooking a larger than usual enclosed yard with bluestone patio. Upstairs the primary suite has generous closets and a 4-piece tiled bath, and the second bedroom has an additional full bath ensuite. A sky lit bright hallway houses the laundry. The lower level is flexible space with windows overlooking the yard. Use as a guest space, gym, office or whatever your needs may be. High end kitchen, hardwood floors throughout, garage with extra storage space. Just a couple blocks away are the very popular restaurants along Mass Ave, the T, Harvard Law School and Porter Square. Walk Score 94, Bike Score 97.

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 MLS and other third-party data may be inaccurate or out of date.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