Investment Analysis — 17 Otis #D308

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 1.93% cap rate and $19,303/yr in estimated NOI at the $999,500 list price. Adjust every assumption in the calculator below.

View Standard Listing

Beds

Baths

1.5

SqFt

939

Style

Condominium

Built

1898

Framed by the quiet rhythm of a perfectly landscaped courtyard, this thoughtfully reimagined residence balances contemporary refinement with effortless city living. An open-plan layout unfolds into a bespoke kitchen, where custom finishes and a marble backsplash create a clean, timeless palette. The bathrooms have been meticulously renovated, anchored by a spa-like primary suite with radiant heated floors that transforms everyday routines into moments of calm. Covered parking, in-unit laundry, and curated building amenities such as the 24-hour concierge, a fitness center, rooftop terrace, and resident library extend the experience beyond the home. Positioned between Cambridge Crossing, North Point Park, and Lechmere station, with Kendall Square, the Charles River, and Boston just moments away, the residence offers a rare balance of connection and retreat.

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 MLS and other third-party data may be inaccurate or out of date.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