Investment Analysis — 269 Harvard St #14

Cambridge, MA 02139

Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 1-bedroom in 02139 carries an estimated $3,370/mo in gross rent — about a 3.80% cap rate and $22,244/yr in estimated NOI at the $585,000 list price. Adjust every assumption in the calculator below.

View Standard Listing

Beds

Baths

SqFt

604

Style

Condominium

Built

1965

This well-maintained one-bedroom condominium with one deeded parking space is ideally located in Cambridge, just 0.6 miles from both Harvard University and MIT. The kitchen was fully renovated within the past year and features new cabinets, a new stove/oven, dishwasher, over-the-range microwave, stainless steel sink and faucet, and new flooring. As part of the renovation, the electrical system was upgraded to meet current code, including a new 100-amp electrical panel, removal of outdated wiring, new dedicated circuits for the dishwasher, disposal, refrigerator, stove, countertop outlets, a new GFCI receptacle, and an updated bathroom overhead light. The kitchen plumbing was also updated, and the bathroom includes a new vanity mirror cabinet. Additional improvements include a newer in-wall air conditioning unit with remote control. Storage space in the basement. Nestled between Central Square and Harvard Square, this home offers easy access to public transportation, grocery stores, restaurants, shops, and cafés, making it a rare opportunity to own in one of Cambridge's most sought-after neighborhoods.

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 MLS and other third-party data may be inaccurate or out of date.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