
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.
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
Parking
Interior Specifications
Climate & Utilities
Building & Exterior
Property & Lot
Geography
Floorplan Breakdown
Structural Layout
Living Room
Lvl FirstKitchen
Lvl FirstPrimary Bedroom
Lvl FirstBathroom 1
Lvl FirstListing Agent: Yaxing Zhou
Listing Office: Dreamega International Realty LLC
MLS® Number: 73582136








