Investment Analysis — 75-83 Cambridge Pkwy #E1203

Cambridge, MA 02142

Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 2-bedroom in 02142 carries an estimated $4,010/mo in gross rent — about a 0.07% cap rate and $1,213/yr in estimated NOI at the $1,775,000 list price. Adjust every assumption in the calculator below.

View Standard Listing

Beds

Baths

2.5

SqFt

1,540

Style

Condominium

Built

1989

THE ESPLANADE! !!!!Upper Floor 2 bedroom with 2 and 1/2 BATHS. Offers a great layout for entertaining, a separate dining room and a spacious renovated kitchen. There is a balcony off of the livingroom and also has a balcony off of the primary bedroom. The primary bedroom is large with an ensuite bathroom with a jacuzzi tub and shower. The second bedroom offers an ensuite bathroom. This includes 2 deeded garage parking spaces which offers EV charging in the parking garage. 1 deeded storage space also included. The Esplanade provides 24 hour concierge service, an indoor lap pool and fitness center. Designed by renowned architect Moshe Safdie, The Esplanade is prominent structure on the Charles River. Conveniently located under 6 miles for, Logan Airport. Next to Kendall Square, it lies within walking distance of MIT, a shopping mall, restaurants, cafes and more. SELLER WILL NEGOTIATE!

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 MLS and other third-party data may be inaccurate or out of date.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