Investment Analysis — 17 Otis #205

Cambridge, MA 02141 — East Cambridge

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 1.36% cap rate and $15,629/yr in estimated NOI at the $1,148,000 list price. Adjust every assumption in the calculator below.

View Standard Listing

Beds

Baths

SqFt

1,137

Style

Condominium

Built

2006

Sleek 2 Bedroom, 2 Full-Bath w/ Garage Parking residence at ONE FIRST thoughtfully designed w/ a layout that works perfectly for everyday living and entertaining. The spacious Bedrooms are positioned on opposite sides of the home providing privacy and flexibility for family, guests, home office, or shared living. The cherry kitchen w/ granite countertops, stainless steel appliances and center island opens to the living/dining area, creating a natural gathering space. High ceilings, designer lighting, oversized windows and hardwood floors throughout create an ethereal vibe in this airy condo. Large closets w/ custom built-ins provide terrific storage. Enjoy the amenities of One First; a relaxing library, fitness room, lush courtyard, and large common roof deck w/ panoramic vistas of the city. Benefit from attentive 24 hour concierge service, deeded garage parking or the convenience of nearby MBTA. Enjoy the Charles River, downtown Boston, the Esplanade & all that Cambridge has to offer.

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 MLS and other third-party data may be inaccurate or out of date.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