Investment Analysis — 292 Western Ave #1

Cambridge, MA 02139 — Riverside

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 3.30% cap rate and $27,994/yr in estimated NOI at the $849,000 list price. Adjust every assumption in the calculator below.

View Standard Listing

Beds

Baths

SqFt

914

Style

Condominium

Built

1903

Ideally situated in Cambridge's desirable Riverside neighborhood and just moments from Central Square and Harvard Business School, this spacious 2-bedroom, 2-bath condominium with a dedicated office/flex room offers an ideal blend of comfort, functionality, and convenience. The thoughtfully designed floor plan features an expansive primary suite, generously sized second bedroom, and versatile bonus space ideal for a home office, den, or additional living area. The open-concept living, dining, and kitchen areas are filled with natural light and enhanced by hardwood floors, detailed crown molding, and oversized windows throughout. The kitchen features granite countertops, custom cabinetry, and stainless steel appliances. Additional highlights include central air conditioning, in-unit laundry, a gas fireplace, and a private covered deck perfect for relaxing or entertaining.

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 MLS and other third-party data may be inaccurate or out of date.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