Back to Search
Active Under Contract
20 Days on market
25-27 Gray Street #27 Cambridge — Photo 1 of 29

25-27 Gray Street #27 Cambridge — Photo 1 of 29

$2,680,000

Investment Analysis — 25-27 Gray Street #27

Cambridge, MA 02138 — Avon Hill

Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 3-bedroom in 02138 carries an estimated $5,070/mo in gross rent — about a 1.08% cap rate and $29,040/yr in estimated NOI at the $2,680,000 list price. Adjust every assumption in the calculator below.

View Standard Listing

Beds

3

Baths

4.5

SqFt

2,411

Style

Condominium

Built

1926

Tucked out of sight at the back of 25-27 Gray Street, this is a townhouse that feels like a house unto itself. Its private front entrance sits quietly down the drive, removed from the street, while at the back, glass doors open directly from the living room into a fenced garden of its own. There is a sense of privacy here that is unexpected in the middle of Cambridge, and a completeness to the way the house lives that is rare.With three bedrooms, four and a half baths and garage parking, the home unfolds over four levels with an abundance of windows and natural light. But it is the connection to the outdoors that makes it especially compelling. Throw open the living room doors and the space spills naturally into the garden, with a pretty stone patio for dinner outside, lawn, mature trees and garden beds. On the third floor, a treetop deck offers a completely different perspective, perched above the garden and looking out across the neighborhood.And for all its privacy, the location puts so much of Cambridge life close at hand. Mornings might begin with coffee along Mass Ave, afternoons around the Radcliffe Quad, evenings at Giulia or wandering into Harvard Square. Surrounded by the University, cafés, restaurants, bookstores and green space, it is a neighborhood where daily life develops its own easy rhythm, with home waiting quietly just down the drive.

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.

No longer available to tour

Property Details

Financials

Original Price$2,680,000
Annual Taxes$14,798.06
HOA Fee$200

Parking

Garage1
Off-Street1

Interior Specifications

Total Rooms8
Fireplaces1
FlooringWood, Tile, Engineered Hardwood, Flooring - Stone/Ceramic Tile
BasementY

Climate & Utilities

HeatingForced Air, Natural Gas
CoolingCentral Air
WaterPublic
SewerPublic Sewer

Building & Exterior

Construction--
RoofShingle
Foundation--
ZoningRES

Property & Lot

Acres--
SqFt Lot--
Lot Features--

Amenities & Appliances

Range • Dishwasher • Disposal • Refrigerator • Washer • Dryer • Range Hood

Neighborhood

Public Transportation • Shopping • Park • Bike Path • Public School • T-Station

Geography

Floorplan Breakdown

Structural Layout

Third
Bedroom 3
Second
Primary BedroomBedroom 2Bathroom 2Bathroom 3
First
Living RoomDining RoomKitchenBathroom 1
Basement
OfficeFamily Room
Living Room
Lvl First

15 x 16

Closet/Cabinets - Custom Built, Flooring - Wood, French Doors, Exterior Access, Open Floorplan, Recessed Lighting

Dining Room
Lvl First

8 x 12

Flooring - Wood, Open Floorplan, Lighting - Pendant

Kitchen
Lvl First

16 x 10

Flooring - Wood, Countertops - Stone/Granite/Solid, Open Floorplan, Recessed Lighting, Stainless Steel Appliances, Gas Stove, Peninsula

Office
Lvl Basement

8 x 13

Flooring - Wood

Family Room
Lvl Basement

12 x 10

Flooring - Wood, French Doors, Recessed Lighting

Primary Bedroom
Lvl Second

14 x 14

Bathroom - Full, Closet, Flooring - Wood, Window(s) - Bay/Bow/Box, Recessed Lighting

Bedroom 2
Lvl Second

13 x 12

Bedroom 3
Lvl Third

12 x 18

Bathroom - Full, Skylight, Vaulted Ceiling(s), Closet, Flooring - Wood, Balcony - Exterior

Bathroom 1
Lvl First

6 x 5

Bathroom - Half, Flooring - Stone/Ceramic Tile

Bathroom 2
Lvl Second

9 x 6

Bathroom - Full, Bathroom - Tiled With Tub & Shower, Flooring - Stone/Ceramic Tile

Bathroom 3
Lvl Second

9 x 6

Bathroom - Full, Bathroom - Tiled With Tub & Shower, Skylight, Flooring - Stone/Ceramic Tile

Listing Provided By

Listing Agent: The May Group

Listing Office: Gibson Sotheby's International Realty

MLS® Number: 73578121