29-31 Washburn Ave #1A Cambridge — Photo 1 of 21
$849,000
Investment Analysis — 29-31 Washburn Ave #1A
Cambridge, MA 02140 — North Cambridge
Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 2-bedroom in 02140 carries an estimated $3,650/mo in gross rent — about a 3.12% cap rate and $26,530/yr in estimated NOI at the $849,000 list price. Adjust every assumption in the calculator below.
Beds
2
Baths
2
SqFt
1,105
Style
Condominium
Built
1916
Open House Sunday 9/13, 1-3 PM. Ideally situated near Davis Square, the Red Line, and scenic bike paths, this sun-filled North Cambridge condominium offers a refined blend of space, comfort, and convenience plus exclusive use private backyard and deeded tandem parking spaces. This spacious first-floor home features two bedrooms, two baths, and 1,105 square feet of inviting living space, with an open floor plan, generous living and dining areas, south-facing windows, and high ceilings that create a bright, airy atmosphere. The eat-in kitchen is well-appointed with upgraded stainless steel appliances, newer quartz countertops, abundant cabinetry, and a generous peninsula, ideal for casual dining and entertaining. The primary suite includes an en-suite three-quarter bath, while the recently renovated main bathroom is roomy and includes a bathtub. Both bedrooms offer generous closet space. Additional highlights include in-unit laundry and the rare exclusive use of both the backyard and the driveway. Conveniently located near Alewife and Routes 2, 16, 128, and 93, this well-appointed home offers exceptional access to Cambridge, Boston, and beyond.
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 MLS and other third-party data may be inaccurate or out of date.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.
Open Houses
Property Details
Financials
Parking
Interior Specifications
Climate & Utilities
Building & Exterior
Property & Lot
Amenities & Appliances
Range • Dishwasher • Microwave • Refrigerator • Washer/Dryer
Neighborhood
Public Transportation • Shopping • Walk/Jog Trails • Golf • Medical Facility • Bike Path
Geography
Floorplan Breakdown
Structural Layout
Living Room
Lvl FirstCeiling Fan(s), Closet, Flooring - Hardwood, Window(s) - Picture, Window(s) - Stained Glass, Exterior Access, Open Floorplan, Recessed Lighting
Dining Room
Lvl FirstFlooring - Hardwood, Window(s) - Picture, Open Floorplan, Recessed Lighting
Kitchen
Lvl FirstFlooring - Hardwood, Flooring - Stone/Ceramic Tile, Window(s) - Picture, Dining Area, Countertops - Stone/Granite/Solid, Countertops - Upgraded, Breakfast Bar / Nook, Exterior Access, Recessed Lighting, Stainless Steel Appliances, Washer Hookup, Gas Stove
Master Bedroom
Lvl FirstBathroom - 3/4, Closet, Flooring - Hardwood, Window(s) - Picture, Lighting - Overhead
Bedroom 2
Lvl FirstBathroom 1
Lvl FirstBathroom - With Tub & Shower, Flooring - Stone/Ceramic Tile, Window(s) - Picture, Recessed Lighting, Remodeled
Bathroom 2
Lvl FirstBathroom - With Shower Stall, Lighting - Sconce
Listing Agent: Cook Real Estate Partners
Listing Office: Keller Williams Elite
MLS® Number: 73574850
