
14 Fayette Street #4 Cambridge — Photo 1 of 9
$1,049,000
Investment Analysis — 14 Fayette Street #4
Cambridge, MA 02139
Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 2-bedroom in 02139 carries an estimated $4,000/mo in gross rent — about a 2.40% cap rate and $25,165/yr in estimated NOI at the $1,049,000 list price. Adjust every assumption in the calculator below.
Beds
2
Baths
1.5
SqFt
1,482
Style
Condominium
Built
1920
A classic mid-Cambridge condo, this spacious second-floor unit is flooded with natural light, with newly refinished floors and fresh paint. Part of a fully owner-occupied five-unit building, it has an open plan, with a dramatic exposed brick fireplace between the living and dining areas. The home office could serve as a study or child's bedroom. The kitchen's butcher-block island is large, with bar seating and a gas cooktop with hood, and there's a pantry room just adjacent. Down the hall are a half bath, the main bathroom, and two large bedrooms, one with access to a sunny deck. Abundant private storage in the basement, a shared back yard, and a well-run condo association round out this offering. A rental parking spot ($175/month) is available just across the street, and the independent shops and restaurants of Inman Square await you just down the street. A superb place to call home!
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 MLS and other third-party data may be inaccurate or out of date.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 • Medical Facility • Public School • University
Geography
Listing Agent: Bigelow/Irving
Listing Office: Compass
MLS® Number: 73581520