
85 Trowbridge St #2 Cambridge — Photo 1 of 30
$1,650,000
Investment Analysis — 85 Trowbridge St #2
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 1.60% cap rate and $26,439/yr in estimated NOI at the $1,650,000 list price. Adjust every assumption in the calculator below.
Beds
3
Baths
2
SqFt
1,819
Style
Condominium
Built
1890
This exceptionally generous 1,819 sq ft, 3 bed, 2 bath, floor-through condominium comprises the second floor of a beautifully preserved 1890 building on a side street very close to Harvard Square. Superb configuration of the space is enhanced by turn-of-the-century grace and beauty, high ceilings and lovely wood floors. The open areas for entertaining are flexible and formal; large living room with bow windows, dining room, a separate living room with a brick fireplace, and an eat-in kitchen. Premium appliances in the kitchen and both baths are renovated. In-unit laundry in guest bath. New HVAC (2026). Recent windows (2022). Lovely front and rear decks, with mature trees lending a cozy, treehouse feel. And best of all, a prime location, convenient to Harvard & Inman Sq’s & the Redline. Around the corner from locally-owned coffee shops, restaurants, bakeries, and specialty grocers. Generous storage and easy bike access. Rare garage parking. Professionally managed. 100% owner-occupied.
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 MLS and other third-party data may be inaccurate or out of date.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
Neighborhood
Public Transportation • Park • House of Worship • Public School • T-Station • University
Geography
Floorplan Breakdown
Structural Layout
Living Room
Lvl FirstDining Room
Lvl FirstKitchen
Lvl FirstFamily Room
Lvl FirstMaster Bedroom
Lvl FirstBathroom - Full
Bedroom 2
Lvl FirstBedroom 3
Lvl FirstBathroom 1
Lvl FirstBathroom - Full
Bathroom 2
Lvl FirstBathroom - Full
Listing Agent: The Petrowsky Jones Group
Listing Office: Compass
MLS® Number: 73575145
