Active
3 Days on market
35 Gorham St #35 Cambridge — Photo 1 of 26

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.

View Standard Listing

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

Original Price$2,099,900
Annual Taxes$15,665.82

Parking

Garage0
Off-Street0

Interior Specifications

Total Rooms7
Fireplaces1
FlooringTile, Hardwood, Flooring - Stone/Ceramic Tile
BasementY

Climate & Utilities

HeatingCentral, Forced Air, Natural Gas
CoolingCentral Air
WaterPublic
SewerPublic Sewer

Building & Exterior

ConstructionFrame
RoofShingle
Foundation--
Zoning102

Property & Lot

Acres--
SqFt Lot--
Lot Features--

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

Third
Primary BedroomBathroom 3
Second
Bedroom 2Bedroom 3Bathroom 2
First
Living RoomDining RoomKitchenBathroom 1
Basement
Family Room
Living Room
Lvl First

Closet, Flooring - Hardwood, Window(s) - Picture, French Doors, Exterior Access, Recessed Lighting

Dining Room
Lvl First

Flooring - Hardwood, Window(s) - Picture, Lighting - Pendant

Kitchen
Lvl First

Flooring - Hardwood, Window(s) - Picture, Dining Area, Countertops - Stone/Granite/Solid, Kitchen Island, Recessed Lighting, Gas Stove, Lighting - Pendant

Family Room
Lvl Basement

Walk-In Closet(s), Flooring - Hardwood, Window(s) - Bay/Bow/Box, Recessed Lighting

Primary Bedroom
Lvl Third

Skylight, Cathedral Ceiling(s), Flooring - Hardwood, Window(s) - Picture, Balcony / Deck, Exterior Access, Recessed Lighting, Closet - Double

Bedroom 2
Lvl Second
Bedroom 3
Lvl Second

Closet, Flooring - Hardwood, Window(s) - Picture, Recessed Lighting

Bathroom 1
Lvl First

Bathroom - Half, Flooring - Hardwood, Window(s) - Picture, Recessed Lighting

Bathroom 2
Lvl Second

Bathroom - 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 Third

Bathroom - 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

Listed
$2,099,900

Sep 22, 2026

MLS® 73580712

Sold
$7,000

May 2, 2025

MLS® 73365187

Listed
$7,000

Apr 26, 2025

MLS® 73365187

Listing Provided By

Listing Agent: The Denman Group

Listing Office: eXp Realty LLC

MLS® Number: 73580712