35 Thomas St #35 Medford — Photo 1 of 23
$1,039,000
Investment Analysis — 35 Thomas St #35
Medford, MA 02155
Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 3-bedroom in 02155 carries an estimated $3,900/mo in gross rent — about a 2.40% cap rate and $24,945/yr in estimated NOI at the $1,039,000 list price. Adjust every assumption in the calculator below.
Beds
3
Baths
3.5
SqFt
1,971
Style
Condominium
Built
2018
Spacious 3-bedroom, 3.5-bath townhouse offering almost 2,000 sq. ft. across three finished levels, plus a full unfinished basement. The open main level features hardwood floors, a modern kitchen with granite countertops, stainless steel appliances, and a large center island. Upstairs, the primary suite includes a private bath and walk-in closet, with additional bedrooms and flexible living space throughout. Enjoy a fenced backyard, large driveway, central air, all with just a $150 monthly condo fee! Conveniently located near Tufts University, Medford Square, the Green Line, commuter rail, I-93, and downtown Boston. ***Open houses 9/12 and 9/13 from 10 am to 12 pm.***
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 MLS and other third-party data may be inaccurate or out of date.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 • Oven • Dishwasher • Microwave • Refrigerator • Freezer • Washer • Dryer
Neighborhood
Public Transportation • Shopping • Park • Medical Facility • Highway Access
Geography
Listing Agent: Kyle Spearin
Listing Office: JL+CoRE
MLS® Number: 73573284
