
86 Avon Hill Street Cambridge — Photo 1 of 29
$2,495,000
Investment Analysis — 86 Avon Hill Street
Cambridge, MA 02140 — Avon Hill Historic District
Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 6-bedroom in 02140 carries an estimated $4,830/mo in gross rent — about a 1.28% cap rate and $31,875/yr in estimated NOI at the $2,495,000 list price. Adjust every assumption in the calculator below.
Beds
6
Baths
2
SqFt
2,781
Style
Single Family
Built
1880
Set on one of Cambridge's most admired residential streets - wide, tree-canopied and lined with magnificent Victorian and Second Empire residences-, this well-maintained c.1880 attached single-family home, elevated above the street, is brimming with period character, soaring 9-foot ceilings, generously propertioned rooms, abundant natural light and a classic floor plan designed for comfortable living and gracious entertaining. A large deck overlooks a tapestry of towering trees and verdant gardens, creating a private retreat accompanied by birdsong and seasonal beauty. The second floor offers four bedrooms and a full bath, including the potential to create a luxurious primary suite. The top level provides another bedroom with ensuite bath and flex space for guests, work, or retreat. Untapped LL potential. A rare chance to become the steward of a home in an iconic setting, premium address, moments from Porter & Harvard Squares, acclaimed restaurants, shops, universities and the Red line
ADU Potential
Massachusetts allows one accessory dwelling unit by right in single-family zoning districts statewide (M.G.L. c. 40A §3; 760 CMR 71.00, effective Feb 2025). Estimated maximum ADU size for this property: 900 sq ft (the lesser of 900 sq ft or half the 2,781 sq ft principal dwelling). Lot size: 3,247 sq ft.
Based on listing data, which indicates the property type — not the zoning district. Local dimensional, septic (Title 5), and historic-district requirements still apply. Not legal advice — verify with the municipality.
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
Property Details
Financials
Parking
Interior Specifications
Climate & Utilities
Building & Exterior
Property & Lot
Amenities & Appliances
Gas Water Heater • Range • Dishwasher • Disposal • Microwave • Refrigerator • Washer • Dryer
Neighborhood
Public Transportation • Shopping • Tennis Court(s) • Park • Bike Path • Public School
Geography
Floorplan Breakdown
Structural Layout
Living Room
Lvl FirstFlooring - Hardwood
Dining Room
Lvl FirstFlooring - Hardwood
Kitchen
Lvl FirstFlooring - Hardwood, Countertops - Stone/Granite/Solid, Recessed Lighting, Remodeled
Master Bedroom
Lvl SecondCloset, Flooring - Hardwood
Bedroom 2
Lvl SecondBedroom 3
Lvl SecondCloset, Flooring - Hardwood
Bedroom 4
Lvl SecondCloset, Flooring - Hardwood
Bedroom 5
Lvl ThirdBathroom - Full, Closet, Flooring - Hardwood
Bathroom 1
Lvl SecondBathroom - Tiled With Tub
Bathroom 2
Lvl ThirdBathroom - Tiled With Tub
Listing Agent: Sandrine Deschaux
Listing Office: RE/MAX Destiny
MLS® Number: 73537440
