32 Fayette Street Cambridge — Photo 1 of 42
$4,500,000
Investment Analysis — 32 Fayette Street
Cambridge, MA 02139 — Mid Cambridge
Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 7-bedroom in 02139 carries an estimated $5,300/mo in gross rent — about a 0.58% cap rate and $26,039/yr in estimated NOI at the $4,500,000 list price. Adjust every assumption in the calculator below.
Beds
7
Baths
6.5
SqFt
4,642
Style
Single Family
Built
1902
A remarkable Mid-Cambridge Colonial Revival stands prominently on a gorgeous tree-lined street. Offering an exceptional blend of period craftsmanship and thoughtful updates. The grand foyer showcases parquet inlaid floors, while soaring ceilings, oversized bay and box windows, time period accent stained glass windows, and two fireplaces highlight the home's historic character. Abundant natural light, hardwood floors, and recessed lighting create a warm and inviting atmosphere throughout. The updated kitchen is thoughtfully appointed with custom cabinetry, upper and under-cabinet lighting, granite counters, stainless steel Thermador double ovens, gas cooktop, paneled refrigerator and dishwasher as well as a half bathroom. Second floor offers a spacious primary suite with walk-in closets, private balcony, and grand primary bathroom with Jacuzzi soaking tub, custom-tiled shower, and double vanity. Continuing on the second floor there are two additioinal bedrooms, a full bathroom, and laundry room with sink and folding station. The third floor provides three spacious bedrooms with skylights, ample closets, and another full bathroom. This unique home includes an additional one bedroom one bathroom unit in the lower level with private entrance. This space can be utilized as an au pair, guest suite or rental unit. A private backyard oasis is accentuated by the manicured garden, patio, and green space offering room to relax and entertain. An oversized detached heated two car garage with additional storage and workshop complete this unique home. Just moments from the amenities of Harvard and Inman Squares. There is so much to love about this home.
ADU Potential
Massachusetts allows one accessory dwelling unit by right in single-family zoning districts statewide (M.G.L. c. 40A §3; 760 CMR 71.00, effective Feb 2025). Estimated maximum ADU size for this property: 900 sq ft (the lesser of 900 sq ft or half the 4,642 sq ft principal dwelling). Lot size: 6,256 sq ft.
Based on listing data, which indicates the property type — not the zoning district. Local dimensional, septic (Title 5), and historic-district requirements still apply. Not legal advice — verify with the municipality.
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
Gas Water Heater • ENERGY STAR Qualified Refrigerator • ENERGY STAR Qualified Dryer • ENERGY STAR Qualified Dishwasher • ENERGY STAR Qualified Washer • Washer/Dryer • Range Hood • Rangetop - ENERGY STAR • Oven • Second Dishwasher
Neighborhood
Public Transportation • Shopping • Tennis Court(s) • Park • Walk/Jog Trails • Golf
Geography
Floorplan Breakdown
Structural Layout
Living Room
Lvl Main,First17 x 13
Flooring - Hardwood, Window(s) - Bay/Bow/Box, Cable Hookup, High Speed Internet Hookup, Open Floorplan, Recessed Lighting, Lighting - Overhead, Crown Molding, Decorative Molding, Pocket Door
Dining Room
Lvl Main,First16 x 16
Flooring - Hardwood, Window(s) - Bay/Bow/Box, Exterior Access, Open Floorplan, Recessed Lighting, Lighting - Overhead, Crown Molding, Decorative Molding
Kitchen
Lvl Main,First15 x 20
Closet, Closet/Cabinets - Custom Built, Flooring - Hardwood, Flooring - Stone/Ceramic Tile, Window(s) - Picture, Countertops - Stone/Granite/Solid, Kitchen Island, Breakfast Bar / Nook, Cabinets - Upgraded, Cable Hookup, Deck - Exterior, Exterior Access, High Speed Internet Hookup, Recessed Lighting, Remodeled, Stainless Steel Appliances, Lighting - Pendant, Vestibule, Decorative Molding
Family Room
Lvl Main,First13 x 14
Closet/Cabinets - Custom Built, Flooring - Hardwood, Window(s) - Picture, Cable Hookup, High Speed Internet Hookup, Recessed Lighting, Crown Molding, Decorative Molding
Master Bedroom
Lvl Second16 x 15
Bathroom - Full, Bathroom - Double Vanity/Sink, Walk-In Closet(s), Closet/Cabinets - Custom Built, Flooring - Hardwood, Window(s) - Bay/Bow/Box, Balcony / Deck, Balcony - Exterior, French Doors, Cable Hookup, Deck - Exterior, Dressing Room, Exterior Access, High Speed Internet Hookup, Recessed Lighting, Crown Molding, Closet - Double, Decorative Molding
Bedroom 2
Lvl Second17 x 13
Bedroom 3
Lvl Second10 x 10
Closet, Window(s) - Bay/Bow/Box, Window(s) - Picture, Cable Hookup, High Speed Internet Hookup, Recessed Lighting, Crown Molding, Decorative Molding
Bedroom 4
Lvl Third14 x 14
Skylight, Closet, Window(s) - Picture, Window(s) - Stained Glass, Cable Hookup, Recessed Lighting, Lighting - Overhead, Crown Molding, Decorative Molding, Flooring - Engineered Hardwood
Bedroom 5
Lvl Third16 x 16
Window(s) - Picture, Recessed Lighting, Crown Molding, Decorative Molding, Flooring - Engineered Hardwood
Bathroom 1
Lvl Main,First7 x 4
Bathroom - Half, Flooring - Hardwood, Window(s) - Picture, Countertops - Stone/Granite/Solid, Lighting - Sconce
Bathroom 2
Lvl Second12 x 12
Bathroom - Full, Bathroom - Double Vanity/Sink, Bathroom - With Shower Stall, Bathroom - With Tub, Closet - Linen, Flooring - Stone/Ceramic Tile, Window(s) - Picture, Countertops - Stone/Granite/Solid, Jacuzzi / Whirlpool Soaking Tub, Double Vanity, Remodeled, Lighting - Sconce, Soaking Tub
Bathroom 3
Lvl Second9 x 10
Bathroom - Full, Bathroom - With Tub & Shower, Flooring - Stone/Ceramic Tile, Countertops - Stone/Granite/Solid, Lighting - Sconce
Property History
$4,500,000
Sep 9, 2026
MLS® 73574231
$4,500,000
Sep 9, 2026
MLS® 73574247
Listing Agent: The Team Real Estate Advisors
Listing Office: Coldwell Banker Realty - Cambridge
MLS® Number: 73574231
