Investment Analysis — 22 Charnwood Rd #1

Somerville, MA 02144

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 2.14% cap rate and $16,762/yr in estimated NOI at the $785,000 list price. Adjust every assumption in the calculator below.

View Standard Listing

Beds

Baths

SqFt

1,042

Style

Condominium

Built

1915

Beautifully renovated condominium offering 1042 sqft of modern living space in one of Somerville’s most desirable neighborhoods. Featuring 2 bedrooms, including a primary suite with a private custom tiled bath. The open concept layout offers open living space flowing into a stunning new kitchen with quartz countertops, stainless steel appliances, custom cabinetry. Also offering energy-efficient mini-split heating and A/C systems, new electrical and a laundry room. Ideally located near Porter Square, Davis Square, and Ball Square with easy access to the MBTA Red Line and MBTA Green Line, plus an abundance of restaurants, cafes, and shops. A true must see!

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 MLS and other third-party data may be inaccurate or out of date.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