Investment Analysis — 75-83 Cambridge Parkway #W505

Cambridge, MA 02142

Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 1-bedroom in 02142 carries an estimated $3,380/mo in gross rent — about a 1.82% cap rate and $16,392/yr in estimated NOI at the $899,000 list price. Adjust every assumption in the calculator below.

View Standard Listing

Beds

Baths

SqFt

810

Style

Condominium

Built

1989

THE ESPLANADE ! RARELY AVAILABLE SUNDRENCED 1 BEDROOM, IN GREAT CONDITION. LARGE BEDROOM WITH A CUSTOM BUILT WALK IN CLOSET, IN UNIT WASHER /DRYER AND BEAUTIFUL WOOD FLOORS. 1 DEEDED PARKING SPACE AND 1 DEEDED STORAGE BIN INCLUDED. THE ESPLANADE OFFERS 24/7 CONCIERGE, INDOOR POOL AND FITNESS CENTER. MOVE RIGHT IN.

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 MLS and other third-party data may be inaccurate or out of date.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