
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.
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
Parking
Interior Specifications
Climate & Utilities
Building & Exterior
Property & Lot
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
Living Room
Lvl First15 x 16
Closet/Cabinets - Custom Built, Flooring - Wood, French Doors, Exterior Access, Open Floorplan, Recessed Lighting
Dining Room
Lvl First8 x 12
Flooring - Wood, Open Floorplan, Lighting - Pendant
Kitchen
Lvl First16 x 10
Flooring - Wood, Countertops - Stone/Granite/Solid, Open Floorplan, Recessed Lighting, Stainless Steel Appliances, Gas Stove, Peninsula
Office
Lvl Basement8 x 13
Flooring - Wood
Family Room
Lvl Basement12 x 10
Flooring - Wood, French Doors, Recessed Lighting
Primary Bedroom
Lvl Second14 x 14
Bathroom - Full, Closet, Flooring - Wood, Window(s) - Bay/Bow/Box, Recessed Lighting
Bedroom 2
Lvl Second13 x 12
Bedroom 3
Lvl Third12 x 18
Bathroom - Full, Skylight, Vaulted Ceiling(s), Closet, Flooring - Wood, Balcony - Exterior
Bathroom 1
Lvl First6 x 5
Bathroom - Half, Flooring - Stone/Ceramic Tile
Bathroom 2
Lvl Second9 x 6
Bathroom - Full, Bathroom - Tiled With Tub & Shower, Flooring - Stone/Ceramic Tile
Bathroom 3
Lvl Second9 x 6
Bathroom - Full, Bathroom - Tiled With Tub & Shower, Skylight, Flooring - Stone/Ceramic Tile
Listing Agent: The May Group
Listing Office: Gibson Sotheby's International Realty
MLS® Number: 73578121
No longer available to tour








