Investment Analysis — 287 Harvard St #59

Cambridge, MA 02139 — Mid Cambridge

Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 2-bedroom in 02139 carries an estimated $4,000/mo in gross rent — about a 3.54% cap rate and $26,511/yr in estimated NOI at the $749,000 list price. Adjust every assumption in the calculator below.

View Standard Listing

Beds

Baths

SqFt

760

Style

Condominium

Built

1970

Beautiful 2-bedroom corner unit offering Cambridge City View, Updated Kitchen, Freshly painted walls, and refinished oak parquet floors. Filled with natural light, this bright and spacious home features a comfortable living/dining room, two generously sized bedrooms, updated and fully applianced kitchen. A rare and valuable amenity is the deeded large and covered parking space, along with a generous private storage area assigned to the unit.Ideally situated on a quiet residential street between Harvard University and MIT, with convenient access to Mass Ave, Central Square, the Red Line, Whole Foods, HMart, Cambridge Public Library, and an abundance of restaurants, cafés, shops, bookstores, parks, and museums. An exceptional opportunity for an owner-occupant or investor seeking a penthouse residence with outstanding views, parking, storage, and a prime Cambridge location.

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 MLS and other third-party data may be inaccurate or out of date.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