
103 Fayerweather St #2 Cambridge — Photo 1 of 16
$950,000
Investment Analysis — 103 Fayerweather St #2
Cambridge, MA 02138 — West Cambridge
Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 2-bedroom in 02138 carries an estimated $4,230/mo in gross rent — about a 0.06% cap rate and $597/yr in estimated NOI at the $950,000 list price. Adjust every assumption in the calculator below.
Beds
2
Baths
1
SqFt
1,200
Style
Condominium
Built
1903
Set on a tree-lined street in Huron Village, this floor-through two-bedroom condo offers fabulous natural light, timeless architectural details, private outdoor space, in-unit laundry, and off-street parking. At the front, a bay-windowed room flows through an arched opening into a second gathering space, offering the versatility for either to function as the living or dining room. An enclosed front porch adds bonus living space with flexibility as an office, reading room, or sitting area. High ceilings and hardwood floors continue throughout, while a built-in dining hutch and additional built-ins add character and useful storage. Beyond, the spacious windowed kitchen features butcher block countertops and opens directly to a large private deck, while both bedrooms are positioned away from the main gathering spaces for added privacy. Meaningful improvements include fully updated electrical, nearly all new windows, blown-in insulation, a new furnace, and a new roof completed in 2026. Currently generating $4,500/month in rental income, the property presents a compelling investment opportunity in the heart of West Cambridge. Close to Formaggio Kitchen and the quaint shops of Huron Village, with Talulla and La Royal nearby, Fresh Pond for trails and green space, and Harvard Square just a mile away.
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 • Refrigerator • Washer • Dryer • Range Hood
Neighborhood
Public Transportation • Shopping • Park • Walk/Jog Trails • Golf • Medical Facility
Geography
Property History
$950,000
Sep 23, 2026
MLS® 73581706
$4,500
Dec 21, 2024
MLS® 73306649
$4,500
Oct 26, 2024
MLS® 73306649
$387,000
Jun 18, 2010
MLS® 71081396
$399,900
May 16, 2010
MLS® 71081396
Listing Agent: Currier, Lane & Young
Listing Office: Compass
MLS® Number: 73581706