
22 Fayette St #3 Cambridge — Photo 1 of 29
$899,000
Investment Analysis — 22 Fayette St #3
Cambridge, MA 02139 — Mid Cambridge
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 3.42% cap rate and $30,777/yr in estimated NOI at the $899,000 list price. Adjust every assumption in the calculator below.
Beds
2
Baths
1
SqFt
1,035
Style
Condominium
Built
1910
Set on picturesque, tree-lined Fayette Street in vibrant Mid-Cambridge, this third-floor residence offering 1,035 sq. ft. of freshly painted, beautifully proportioned living space with 2 BRs, 1BA and oversized front & back porches. Live in the heart of Mid-Cambridge—one of the country’s most vibrant communities. The inviting oversized front porch and artisan stained-glass sidelights set the tone. Inside, a gracious double living room features beautifully restored stained-glass windows and flows into a well-proportioned dining room with built-in china cabinet and a completely updated, open chef’s kitchen. There is also an option to incorporate a European-style washer/dryer in the kitchen; please consult the listing agents for details. The home offers two bedrooms, including a generously sized primary with custom California Closets, plus a flexible second bedroom ideal for guests or a home office. The beautifully updated full tiled bath features charming beadboard detail. A true highlight is the gorgeous oversized rear porch, perched among mature trees and perfect for morning coffee or alfresco dining. The large front porch overlooks the leafy streetscape and a neighboring double-sized lot with an expansive garden. Mature perennial gardens add seasonal color and curb appeal. The basement offers ample bicycle storage, a substantial 13.5' x 13.5'+ private storage room, and private washer and dryer. Peace of mind with updated systems include an approximately one-year-old hot water heater and newer gas boiler. Enjoy easy access to Harvard, MIT, renowned restaurants, cafés, shops, cultural destinations and nightlife. Walk to Central, Inman, Union and Harvard Squares, with convenient access to the Red and Green Lines. Classic Cambridge character, exceptional outdoor space and an unbeatable location do not miss this one. **Showings Start @ Open Houses Friday 9/11 12p-1:30p, Saturday & Sunday 11:00-1:00. Private Showings upon request.
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.
Immersive Experience
Open Houses
Property Details
Financials
Parking
Interior Specifications
Climate & Utilities
Building & Exterior
Property & Lot
Amenities & Appliances
Range • Dishwasher • Disposal • Refrigerator • Washer • ENERGY STAR Qualified Dryer
Neighborhood
Public Transportation • Shopping • Pool • Tennis Court(s) • Park • Medical Facility
Geography
Listing Agent: G2team
Listing Office: Compass
MLS® Number: 73573932
