Investment Analysis — 17 Otis St #D105

Cambridge, MA 02141

Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 2-bedroom in 02141 carries an estimated $3,800/mo in gross rent — about a 1.73% cap rate and $17,236/yr in estimated NOI at the $998,000 list price. Adjust every assumption in the calculator below.

View Standard Listing

Beds

Baths

SqFt

1,095

Style

Condominium

Built

1898

Welcome to ONE FIRST, a full-service building in the heart of East Cambridge. This spacious two-bedroom, two-bath home offers high ceilings, brazilian cherry floors, central air, in-unit Miele laundry, energy-efficient appliances, and garage parking. The primary bedroom has a huge closet and en-suite bath. The granite and stainless steel kitchen offers a peninsula island and open floor plan. Enjoy easy access to Kendall Square, the Charles River, and Cambridge’s universities, hospitals, and innovation hubs. At home, take advantage of a 24/7 concierge, fitness room, club room, serene landscaped courtyard, and massive roof deck with City of Boston skyline views. A truly well run, elegant building in a vibrant community.

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 MLS and other third-party data may be inaccurate or out of date.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