Investment Analysis — 170 Gore St #208

Cambridge, MA 02141

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 3.77% cap rate and $18,848/yr in estimated NOI at the $499,500 list price. Adjust every assumption in the calculator below.

View Standard Listing

Beds

Baths

SqFt

650

Style

Condominium

Built

1986

CONTRACTORS, RENOVATION INVESTORS & DEVELOPERS -- UNIQUE EAST CAMBRIDGE OPPORTUNITY. Rare chance to own in desirable East Cambridge and create a home or investment property to your specifications. This approximately 650 square foot condominium is in need of renovation, offering a blank canvas to transform it into a modern residence or strong rental property. Floor-to-ceiling windows in the living room and bedroom provide excellent natural light; ample closet space; and a designated area for in-unit laundry, a sought-after feature. The professionally managed elevator building offers an impressive amenity package: rooftop deck with panoramic Cambridge views, fitness room, bike room, mail room, outdoor swimming pool, garden area, and extra storage space in the basement. Includes deeded underground garage parking. Ideally located near Cambridge restaurants, shops, universities, the Charles River. Easy access to public transportation, with three MBTA T stops within approximately half a mile. This is a rare chance to acquire in East Cambridge at a reasonable price, renovate, and create meaningful value. First showing Sunday, September 27th by appointment only from 11-2:00.

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 MLS and other third-party data may be inaccurate or out of date.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