
14 Saint Paul St Cambridge — Photo 1 of 18
$2,400,000
Investment Analysis — 14 Saint Paul St
Cambridge, MA 02139
Based on rent reported on the MLS listing, a 3-unit multi-family in 02139 carries $8,240/mo in gross rent — about a 2.46% cap rate and $59,066/yr in estimated NOI at the $2,400,000 list price. Adjust every assumption in the calculator below.
Beds
6
Baths
4
SqFt
3,612
Style
3 Family - 3 Units Up/Down
Built
1903
This multi-story building contains three (3) 2-Bedroom/1-Bathroom units with 3,612 square feet of gross living area in 5,294 square feet of gross area. The Property is situated upon a 0.07-acre parcel and features two (2) tandem parking spaces on a quiet, dead-end street. Beyond its exceptional location, 14 St. Paul Street offers multiple avenues for revenue growth and value creation. The current rents for the two bedroom units are well below market. Additionally, the first and second floor units feature oversized floor plans that are currently configured and leased as 2-Bedroom/1-Bathroom units. However, each has an existing layout that can readily accommodate a third bedroom by converting the living room into a bedroom with pocket doors already in place, presenting the opportunity for a significant and immediate increase in rental income. Common laundry is located in the basement and features a new washer and dryer. Units 1 and 2 have lead certificates. Updates in kitchens and baths have been made throughout. Most recently in 2026, the kitchen in Unit 2 has been updated, featuring quartz countertops and white shaker cabinets. Additionally, the Property features a clean basement with full-height ceilings, a full bathroom, and a forced hot air heating system, creating a compelling opportunity to expand the existing first-floor unit into a spacious duplex-style residence, enhancing both rental appeal and long term value. Combined with the flexibility afforded by the property's layout and location, 14 St. Paul Street offers a unique investment profile suitable for an income-generating owner-occupant, a potential condominium conversion, or a long-term value-add hold in one of Greater Boston's most supply-constrained and highly sought-after rental markets.
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
Amenities & Appliances
Washer • Dryer
Neighborhood
Public Transportation • Shopping • Pool • Tennis Court(s) • Park • Walk/Jog Trails
Geography
Listing Agent: Tess Kohanski
Listing Office: Horvath & Tremblay
MLS® Number: 73567218
