Investment Analysis — 97-99 Elmwood Street #109

Cambridge, MA 02140 — North Cambridge

Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 1-bedroom in 02140 carries an estimated $3,070/mo in gross rent — about a 3.36% cap rate and $20,143/yr in estimated NOI at the $599,000 list price. Adjust every assumption in the calculator below.

View Standard Listing

Beds

Baths

SqFt

516

Style

Condominium

Built

2023

Davis Square in Cambridge! 2023 new build, garage parking w/ elevator access and private outdoor space! Attention aspiring home owners and investors - last chance to own! The Pathmark is a striking new collection of 35 ground-up condominium homes with garage parking and elevator access in Cambridge. In the heart of Davis Square (Red Line T) and adjacent to the Somerville Community Path, City living has never been easier or more accessible. Designed with intention and elegance, each residence offers a unique flow defined by clean lines, chic finishes and natural light. The kitchen showcases quartz countertops, custom cabinets, and paneled Fisher & Paykel appliances. European wide-plank oak flooring and oversized windows elevate the home’s modern warmth. One garage parking space, elevator access, and enclosed bike storage. The Pathmark offers effortless connectivity to the best of Cambridge, Somerville, and Greater Boston—inviting you to live with purpose, style, and ease.

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 MLS and other third-party data may be inaccurate or out of date.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