Investment Analysis — 3 Arlington St #56&57

Cambridge, MA 02138

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 1.83% cap rate and $23,689/yr in estimated NOI at the $1,295,000 list price. Adjust every assumption in the calculator below.

View Standard Listing

Beds

Baths

SqFt

1,150

Style

Condominium

Built

1930

A distinctive three-bedroom, two-bath residence in Cambridge’s leafy Avon Hill neighborhood, occupying the top floor of Oxford Court, a classic Georgian Revival building known for its architectural charm and tree-lined setting. The spacious layout offers a private primary suite with walk-in closet, two additional bedrooms, two full baths, and the convenience of in-unit laundry. Welcoming interiors feature high ceilings, hardwood floors, original architectural details, built-ins, and a decorative fireplace, while large windows overlook the landscaped courtyard and bring in an abundance of natural light. Positioned at the end of the hall, the home also enjoys added privacy with few shared walls. One deeded garage parking space is included, as well as private storage space. Ideally located near Porter Square and Harvard Square, with the Red Line, commuter rail, shops, restaurants, and nearby schools all within easy reach. A special Cambridge residence offering character, space, parking, and exceptional access to the best of the city.

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 MLS and other third-party data may be inaccurate or out of date.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