Back to Search
Active
12 Days on market
863 Massachusetts Ave #32 Cambridge — Photo 1 of 26

863 Massachusetts Ave #32 Cambridge — Photo 1 of 26

$559,990

Investment Analysis — 863 Massachusetts Ave #32

Cambridge, MA 02139

Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 1-bedroom in 02139 carries an estimated $3,370/mo in gross rent — about a 4.00% cap rate and $22,416/yr in estimated NOI at the $559,990 list price. Adjust every assumption in the calculator below.

View Standard Listing

Beds

1

Baths

1

SqFt

450

Style

Condominium

Built

1920

A One-of-a-Kind Designer Retreat Between Harvard Square & Central Square! Rarely does a home this charming and thoughtfully curated come to market. This distinctive 450+ sq ft, 1-bedroom, 1-bath condo showcases a customized vintage-inspired design, artistic flair, and an exceptional selection of high-end materials and finishes. Every inch has been thoughtfully considered, with creative design details and clever space-saving touches that make this intimate home both functional and full of character. The open kitchen, featuring high-end appliances, flows seamlessly into the living space, creating a warm, stylish, and inviting atmosphere. A thoughtfully added sound-insulating wall along the hallway-facing side of the living room further enhances comfort and privacy.Set in a professionally managed elevator building with a beautifully renovated lobby, secured entry, and common laundry, this special residence offers both character and convenience. Enjoy an unbeatable location just moments from Harvard University, Harvard Square, Central Square, the Red Line, MIT, the Charles River, and an array of cafés, restaurants, shops, and parks. A truly unique urban gem for those who appreciate artful design, quality craftsmanship, and a home with a personality all its own—ideal for an owner-occupant or investor seeking something beyond the ordinary.

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.

Property Details

Financials

Original Price$559,990
Annual Taxes$2,938
HOA Fee$448.39

Parking

Garage0
Off-Street0

Interior Specifications

Total Rooms3
FireplacesNone
Flooring--
BasementN

Climate & Utilities

HeatingBaseboard
CoolingWall Unit(s)
WaterPublic
SewerPublic Sewer

Building & Exterior

Construction--
Roof--
Foundation--
ZoningC2B

Property & Lot

Acres--
SqFt Lot--
Lot Features--

Geography

Floorplan Breakdown

Structural Layout

First
Living RoomKitchenPrimary BedroomBathroom 1
Living Room
Lvl First
Kitchen
Lvl First
Primary Bedroom
Lvl First
Bathroom 1
Lvl First
Listing Provided By

Listing Agent: Yaxing Zhou

Listing Office: Dreamega International Realty LLC

MLS® Number: 73582136