Investment Analysis — 2 Cottage Cir #2

Somerville, MA 02144 — Davis Square

Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 2-bedroom in 02144 carries an estimated $3,640/mo in gross rent — about a 2.49% cap rate and $23,597/yr in estimated NOI at the $949,000 list price. Adjust every assumption in the calculator below.

View Standard Listing

Beds

Baths

2.5

SqFt

1,418

Style

Condominium

Built

1920

Welcome to this stunning Somerville condo, where modern comfort, thoughtful design, and an unbeatable location come together. Offering 1,418 square feet of beautifully designed living space, this exceptional home is ideal for buyers seeking style, functionality, and easy urban living.Step inside to a bright, airy open floor plan designed for both everyday living and effortless entertaining. The spacious living room flows seamlessly into the dining area and well-appointed kitchen, offering generous cabinetry, ample counter space, and everything needed for the home chef.The main level features two generously sized bedrooms, each with excellent closet space and its own newly updated bathroom, providing comfort and privacy. A sun-filled home office offers the perfect space for remote work, study, or a creative retreat, while an additional half bath adds convenience for guests.The third-floor bonus room provides valuable flexible space for overnight guests, a media room, playroom, or additional storage. A separate fitness room in the basement is bonus, adding another unique amenity to this versatile home. One off-street parking space completes the package.Ideally located just 0.3 miles from Davis Square and 0.5 miles from Porter Square, you'll be moments from Somerville's vibrant restaurants, cafés, shops, entertainment, and convenient public transportation.A rare opportunity to enjoy spacious, low-maintenance living in one of Somerville's most desirable locations—don't miss it!

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.