Investment Analysis — 170 Gore Street #417

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 2.70% cap rate and $22,249/yr in estimated NOI at the $825,000 list price. Adjust every assumption in the calculator below.

View Standard Listing

Beds

Baths

SqFt

970

Style

Condominium

Built

1986

Sunny and beautifully maintained 2-bedroom, 2-bath unit at the highly sought-after Pavilion building with stunning southwest views of the Cambridge and Boston skylines. This home features an open living/dining area with wood flooring, perfect for entertaining. The galley kitchen offers a breakfast bar, ample cabinetry, stove, dishwasher, and garbage disposal. The spacious primary suite includes an en suite bath with ceramic tile shower/tub combo and large vanity area. The second bedroom is ideal for guests, family, or a home office. Additional highlights include recessed lighting, high ceilings, central AC, in-unit washer/dryer and one deeded off-street parking. Pet-friendly Pavilion amenities include a heated outdoor pool, roof deck, fitness center, bike storage, trash chutes, and extra storage on the same floor. Prime Cambridge location near Lechmere, Kendall/MIT, MGH, TD Garden, North Station, and Beacon Hill.

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 MLS and other third-party data may be inaccurate or out of date.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