35 State Street #D Northampton — Photo 1 of 28
Recent Drop: $14,000
$434,000
Investment Analysis — 35 State Street #D
Northampton, MA 01060
Based on HUD Small Area Fair Market Rent for Amherst Town-Northampton, MA MSA, a 2-bedroom in 01060 carries an estimated $2,260/mo in gross rent — about a 2.27% cap rate and $9,843/yr in estimated NOI at the $434,000 list price. Adjust every assumption in the calculator below.
Beds
2
Baths
1
SqFt
1,239
Style
Condominium
Built
1975
Steps from the heart of Northampton, this beautiful and bright two-bedrooms condo has the additional bonuses of a large cathedral ceiling sunroom and a very spacious deck. Enjoy all Northampton has to offer, the 1239 sq ft condo is located in a quiet, peaceful neighborhood, it is also wonderfully walkable to many restaurants, shops, galleries, museums and colleges. The spacious primary bedroom features a walk-in closet and direct access to an expansive deck. The large vaulted sunroom fills the home with natural light and provides an inviting additional living space. The unit features a full size washer and dryer along with a fully equipped kitchen with range, refrigerator, dishwasher, microwave, garbage disposal and central air conditioning, This condo provides a peaceful retreat while keeping you close to everything.
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 MLS and other third-party data may be inaccurate or out of date.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 • Disposal • Refrigerator • Washer • Dryer
Neighborhood
Public Transportation • Shopping • Pool • Park • Walk/Jog Trails • Medical Facility
Geography
Floorplan Breakdown
Structural Layout
Living Room
Lvl SecondFlooring - Hardwood, Cable Hookup, Open Floorplan, Lighting - Overhead
Dining Room
Lvl SecondOpen Floorplan, Lighting - Overhead
Kitchen
Lvl SecondOpen Floorplan, Gas Stove
Master Bedroom
Lvl SecondWalk-In Closet(s), Flooring - Hardwood, Cable Hookup, Lighting - Overhead
Bedroom 2
Lvl SecondBathroom 1
Lvl SecondBathroom - Full, Flooring - Stone/Ceramic Tile
Property History
$434,000
Was $448,000
Sep 8, 2026
MLS® 73562586
$448,000
Aug 12, 2026
MLS® 73562586
Listing Agent: Aisjah Flynn
Listing Office: 5 College REALTORS®
MLS® Number: 73562586
