Investment Analysis — 170 Gore St. #113

Cambridge, MA 02141 — East Cambridge

Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 1-bedroom in 02141 carries an estimated $3,200/mo in gross rent — about a 2.91% cap rate and $18,925/yr in estimated NOI at the $650,000 list price. Adjust every assumption in the calculator below.

View Standard Listing

Beds

Baths

SqFt

642

Style

Condominium

Built

1986

Welcome to The Pavilion — a completely remodeled 642 sqft first-floor 1-bedroom condo in East Cambridge. Brand-new kitchen with new cabinets, quartz countertops, and stainless steel appliances. Remodeled bathroom with new tub and tile surround. New wood-based laminate floors throughout. Large living/dining room with floor-to-ceiling windows opening to a private patio with direct access to the community pool. The generously sized bedroom offers great natural light and ample closet space. In-unit laundry, central A/C, and 1 assigned off-street parking space included. Building amenities include a roof deck with panoramic views of Cambridge, well-equipped gym, bike room, private courtyard with landscaped gardens, and outdoor pool. Walk to Star Market, Lechmere Green Line T, Kendall Square, MIT, and the Charles River.

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 MLS and other third-party data may be inaccurate or out of date.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