
35 Gorham St #35 Cambridge — Photo 1 of 26
$2,099,900
Investment Analysis — 35 Gorham St #35
Cambridge, MA 02138 — Harvard Square
Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 3-bedroom in 02138 carries an estimated $5,070/mo in gross rent — about a 1.46% cap rate and $30,572/yr in estimated NOI at the $2,099,900 list price. Adjust every assumption in the calculator below.
Beds
3
Baths
3.5
SqFt
2,171
Style
Condominium
Built
1916
Set on a quiet, tree-lined street in Cambridge's Baldwin neighborhood, 35 Gorham Street is a sun-filled, four-level townhouse that lives with the ease of a single-family home. Gut-renovated in 2011, it has been well kept ever since. Enter through a private entrance into an open-concept kitchen, living, and dining area, where hardwood floors, crown molding, and a gas fireplace greet you. The kitchen is appointed with tall glass-front cabinetry, granite counters, and a full suite of stainless steel appliances. French doors lead to an exclusive back patio. A powder room completes the first floor. The top floor belongs to the primary suite with vaulted ceilings, skylights, a walk-in closet, a deck of its own, and an en-suite with a soaking tub, separate glass shower, and double vanity. The second floor holds two bedrooms with generous closets, a full bathroom, and laundry. A finished lower level adds a family room, a full bathroom, and dedicated storage. Gas forced-air heat and central air keep every level comfortable year-round. Harvard Square, Porter Square, and the Red Line are all moments away, along with the shops and restaurants that make this sought-after neighborhood so easy 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 MLS and other third-party data may be inaccurate or out of date.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 • Disposal • Microwave • Refrigerator • Washer • Dryer • Water Treatment
Neighborhood
Public Transportation • Shopping • Park • Medical Facility • Highway Access • Private School
Geography
Floorplan Breakdown
Structural Layout
Living Room
Lvl FirstCloset, Flooring - Hardwood, Window(s) - Picture, French Doors, Exterior Access, Recessed Lighting
Dining Room
Lvl FirstFlooring - Hardwood, Window(s) - Picture, Lighting - Pendant
Kitchen
Lvl FirstFlooring - Hardwood, Window(s) - Picture, Dining Area, Countertops - Stone/Granite/Solid, Kitchen Island, Recessed Lighting, Gas Stove, Lighting - Pendant
Family Room
Lvl BasementWalk-In Closet(s), Flooring - Hardwood, Window(s) - Bay/Bow/Box, Recessed Lighting
Primary Bedroom
Lvl ThirdSkylight, Cathedral Ceiling(s), Flooring - Hardwood, Window(s) - Picture, Balcony / Deck, Exterior Access, Recessed Lighting, Closet - Double
Bedroom 2
Lvl SecondBedroom 3
Lvl SecondCloset, Flooring - Hardwood, Window(s) - Picture, Recessed Lighting
Bathroom 1
Lvl FirstBathroom - Half, Flooring - Hardwood, Window(s) - Picture, Recessed Lighting
Bathroom 2
Lvl SecondBathroom - Full, Bathroom - Double Vanity/Sink, Bathroom - Tiled With Tub & Shower, Flooring - Stone/Ceramic Tile, Countertops - Stone/Granite/Solid, Recessed Lighting, Lighting - Sconce
Bathroom 3
Lvl ThirdBathroom - Full, Bathroom - Tiled With Shower Stall, Bathroom - Tiled With Tub, Skylight, Flooring - Stone/Ceramic Tile, Window(s) - Picture, Countertops - Stone/Granite/Solid, Recessed Lighting, Lighting - Sconce
Property History
$2,099,900
Sep 22, 2026
MLS® 73580712
$7,000
May 2, 2025
MLS® 73365187
$7,000
Apr 26, 2025
MLS® 73365187
Listing Agent: The Denman Group
Listing Office: eXp Realty LLC
MLS® Number: 73580712