872 Massachusetts Avenue #304 Cambridge — Photo 1 of 19
$615,000
Investment Analysis — 872 Massachusetts Avenue #304
Cambridge, MA 02139 — Riverside
Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 1-bedroom in 02139 carries an estimated $3,370/mo in gross rent — about a 4.53% cap rate and $27,856/yr in estimated NOI at the $615,000 list price. Adjust every assumption in the calculator below.
Beds
1
Baths
1.5
SqFt
750
Style
Stock Cooperative
Built
1964
Positioned between Central and Harvard Squares, this Cambridge residence offers a well-designed layout in a highly desirable location. The bedroom provides generous closet space, a full en-suite bathroom and direct access to a private east-facing balcony—an ideal spot to enjoy fresh air from the comfort of home. The living room connects seamlessly to the kitchen featuring quartz countertops and a passthrough window, making both daily living and entertaining feel effortless. This professionally managed building includes garage parking with remote access, a monitored mailroom, dual elevators, on-site laundry, and dedicated storage. While convenient access to public transportation, several Red Line stations and bus stops within a mile, provide this location with exceptional accessibility. All of this plus easy access to Harvard, MIT, and the Charles River, make this pet friendly building perfect for owners and investors alike.
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 MLS and other third-party data may be inaccurate or out of date.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.
Property Details
Financials
Parking
Interior Specifications
Climate & Utilities
Building & Exterior
Property & Lot
Amenities & Appliances
Range • Oven • Dishwasher • Disposal • Microwave • Refrigerator • Range Hood
Neighborhood
Public Transportation • Shopping • Park • T-Station • University
Geography
Listing Agent: The Team Real Estate Advisors
Listing Office: Coldwell Banker Realty - Cambridge
MLS® Number: 73491896
