
98 Willow Street Cambridge — Photo 1 of 33
$1,500,000
Investment Analysis — 98 Willow Street
Cambridge, MA 02141
Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 3-unit multi-family in 02141 carries an estimated $9,600/mo in gross rent — about a 5.30% cap rate and $79,434/yr in estimated NOI at the $1,500,000 list price. Adjust every assumption in the calculator below.
Beds
6
Baths
3
SqFt
2,526
Style
3 Family - 3 Units Up/Down
Built
1902
OPEN HOUSE SUNDAY 9/6 ~ 1-2 PM Terrific Multifamily Opportunity in Well-Located East Cambridge!! This 3-unit multifamily property presents an exciting opportunity for owner-occupants, investors, or buyers seeking a renovation project in one of Greater Boston’s most desirable and low inventory markets.Enjoy the property in it's current, completely operational condition-live in one unit while generating rental income from the others, while investors can rent all three units immediately. For those looking to add value, the property also offers significant potential through renovation and improvements—with the opportunity to build equity in a highly sought-after Location! Location! Location! The property is conveniently positioned near some of Cambridge's most sought-after destinations, including:Inman Square,Union Square, Kendall Square and the MBTA Green Line,Cambridge Crossing (CX),King Open School and Donnelly Field,Cambridge Public Library — Valente Branch & MIT.Residents benefit from easy access to transportation, restaurants, retail, employment, parks,and schools. Aquire a well-located, long-held multifamily asset, invest strategically and benefit from the long-term demand in East Cambridge.
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 MLS and other third-party data may be inaccurate or out of date.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 • Refrigerator
Neighborhood
Public Transportation • Shopping • Park • Medical Facility • Laundromat • Bike Path
Geography
Listing Agent: Chrisanne Connolly
Listing Office: Wilson Wolfe Real Estate
MLS® Number: 73567006
