Investment Analysis — 931 Massachusetts Ave. #801

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 0.59% cap rate and $4,221/yr in estimated NOI at the $710,000 list price. Adjust every assumption in the calculator below.

View Standard Listing

Beds

Baths

1.5

SqFt

823

Style

Condominium

Built

1987

Bright and spacious one-bedroom home with city view. Common garden for the residents to use off the second floor. Generously sized bedroom. One and a half bathrooms. Fully applianced gourmet kitchen. In-unit laundry. 24 hour concierge. Steps to fine restaurants, public transportation. Close to Harvard and MIT.

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 MLS and other third-party data may be inaccurate or out of date.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