24 Langdon Street #1 Cambridge — Photo 1 of 34
$1,950,000
Investment Analysis — 24 Langdon Street #1
Cambridge, MA 02138 — Harvard Square
Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 5-bedroom in 02138 carries an estimated $5,600/mo in gross rent — about a 1.52% cap rate and $29,591/yr in estimated NOI at the $1,950,000 list price. Adjust every assumption in the calculator below.
Beds
5
Baths
3
SqFt
2,718
Style
Condominium
Built
1897
Across from Harvard Law School and tucked into the Radcliffe neighborhood, a handsome and expansive two-family Victorian sits on a landscaped lot. This is the Cambridge people picture: quiet, leafy streets and brick sidewalks, with Harvard Square, the Red Line, and blocks of shops and restaurants all an easy walk away. Inside, the scale is the story. Spanning two levels, this home lives like a single-family: more than 2,700 square feet, five bedrooms, and three full baths. The rooms are gracious and well-proportioned, with high ceilings, substantial moldings and trim, and a main level that fills with light. The first floor holds the main living space, with a living room, dining room, and eat-in kitchen, plus two bedrooms and a full bath that work as easily for guests or a home office as for family. Downstairs are three more bedrooms, two baths, a large laundry room, and generous storage, along with a separate entrance that makes for easy coming and going for older kids, guests, or an au pair. Out back, a private patio and deck. One off-street parking spot right at your doorstep, secured through September 2027. An outstanding opportunity to enjoy space, privacy, and one of Cambridge's most coveted locations.
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 MLS and other third-party data may be inaccurate or out of date.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.
Immersive Experience
Open Houses
Property Details
Financials
Parking
Interior Specifications
Climate & Utilities
Building & Exterior
Property & Lot
Amenities & Appliances
Range • Dishwasher • Disposal • Microwave • Refrigerator • Washer • Dryer • Plumbed For Ice Maker
Neighborhood
Public Transportation • Shopping • Pool • Park • Walk/Jog Trails • Medical Facility
Geography
Floorplan Breakdown
Structural Layout
Living Room
Lvl First16 x 13
Flooring - Hardwood, Window(s) - Bay/Bow/Box, Exterior Access, Recessed Lighting
Dining Room
Lvl First16 x 12
Flooring - Hardwood, Window(s) - Bay/Bow/Box, Recessed Lighting
Kitchen
Lvl First19 x 16
Closet/Cabinets - Custom Built, Flooring - Hardwood, Window(s) - Bay/Bow/Box, Pantry, Countertops - Stone/Granite/Solid, Kitchen Island, Exterior Access, Recessed Lighting, Stainless Steel Appliances, Gas Stove
Primary Bedroom
Lvl Basement19 x 11
Bathroom - Full, Walk-In Closet(s), Flooring - Hardwood, Window(s) - Bay/Bow/Box, Recessed Lighting
Bedroom 2
Lvl First18 x 12
Bedroom 3
Lvl First16 x 11
Closet, Flooring - Hardwood, Window(s) - Bay/Bow/Box, Recessed Lighting
Bedroom 4
Lvl Basement16 x 11
Closet, Flooring - Hardwood, Window(s) - Bay/Bow/Box, Recessed Lighting
Bedroom 5
Lvl Basement16 x 10
Closet, Flooring - Hardwood, Window(s) - Bay/Bow/Box, Recessed Lighting
Bathroom 1
Lvl Basement14 x 11
Bathroom - Full, Bathroom - Tiled With Tub & Shower, Closet - Linen, Flooring - Stone/Ceramic Tile, Window(s) - Bay/Bow/Box, Countertops - Stone/Granite/Solid, Jacuzzi / Whirlpool Soaking Tub, Double Vanity, Recessed Lighting
Bathroom 2
Lvl First7 x 7
Bathroom - Full, Bathroom - Tiled With Tub & Shower, Closet - Linen, Flooring - Stone/Ceramic Tile, Window(s) - Bay/Bow/Box, Countertops - Stone/Granite/Solid, Recessed Lighting
Bathroom 3
Lvl Basement10 x 7
Bathroom - Full, Bathroom - Tiled With Tub & Shower, Flooring - Stone/Ceramic Tile, Window(s) - Bay/Bow/Box, Countertops - Stone/Granite/Solid, Recessed Lighting
Listing Agent: Lauren Holleran Team
Listing Office: Gibson Sotheby's International Realty
MLS® Number: 73574258
