Active
4 Days on market
27 Walden St #2 Cambridge — Photo 1 of 42

27 Walden St #2 Cambridge — Photo 1 of 42

$2,900,000

Investment Analysis — 27 Walden St #2

Cambridge, MA 02140

Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 4-bedroom in 02140 carries an estimated $4,830/mo in gross rent — about a 0.80% cap rate and $23,091/yr in estimated NOI at the $2,900,000 list price. Adjust every assumption in the calculator below.

View Standard Listing

Beds

4

Baths

4.5

SqFt

3,468

Style

Condominium

Built

1871

Rarely does Porter Square offer this: 3,468 sq ft of contemporary living on four finished levels and a private, fully fenced backyard, newly landscaped with an expansive paver patio. Inside, the open living/dining space is anchored by a linear gas fireplace framed by custom built-ins, with a sunlit sitting area, white oak floors, and sliders opening directly to the backyard. The chef's kitchen pairs Sub-Zero and Wolf appliances with a waterfall quartz island, European-style cabinetry, and a glass backsplash. Upstairs, the primary suite features double closets and a spa-inspired bath with freestanding tub, rain shower, and dual vanity; two additional bedrooms and a full bath complete the level. The third floor is its own private suite: a fourth bedroom with separate living area and full bath. The finished lower level offers a family room, dedicated office, full bath, and laundry. Thoughtful amenities include six zones of central A/C, heated bathroom floors, EV charging, and two deeded off-street parking spaces. All just six minutes on foot to Porter Square, nine to Davis Square, and 1.1 miles to Harvard. The space and privacy of a suburban home, in the heart of Cambridge.

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 MLS and other third-party data may be inaccurate or out of date.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

Original Price$2,900,000
Annual Taxes$16,639
HOA Fee$360

Parking

Garage0
Off-Street2

Interior Specifications

Total Rooms12
Fireplaces1
Flooring--
BasementY

Climate & Utilities

HeatingHydro Air
CoolingCentral Air
WaterPublic
SewerPublic Sewer

Building & Exterior

Construction--
Roof--
Foundation--
ZoningR

Property & Lot

Acres--
SqFt Lot--
Lot Features--

Geography

Listing Provided By

Listing Agent: J & K Team

Listing Office: EVO Real Estate Group, LLC

MLS® Number: 73573644