
86 Buckingham St #32 Cambridge — Photo 1 of 22
$795,000
Investment Analysis — 86 Buckingham St #32
Cambridge, MA 02138 — Harvard Square
Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 2-bedroom in 02138 carries an estimated $4,230/mo in gross rent — about a 3.42% cap rate and $27,209/yr in estimated NOI at the $795,000 list price. Adjust every assumption in the calculator below.
Beds
2
Baths
1
SqFt
845
Style
Condominium
Built
1920
Overlooking Observatory Hill, this two-bedroom condominium occupies the third floor of a classic prewar Harlow building on one of Cambridge’s most recognizable streets. Ideally located just a few blocks from Harvard Square and Harvard University, with the Charles River and the shops and restaurants of Huron Village nearby. A welcoming entry hall leads to the open concept living space filled with natural light from large corner windows. The functional kitchen features an extended dining peninsula, gas range, and dishwasher. Antique hardwood floors, crown molding, and an ornamental fireplace add warmth and timeless character throughout. The impressive bedrooms measure approximately 21' x 21' and 17' x 9' and have impressive windows. With its proximity to Harvard University, the condominium has long been popular with renters, making it an excellent opportunity for an investor or an ideal home for those seeking classic Cambridge charm. The building offers a beautifully landscaped courtyard and common garden, along with shared laundry and storage on the lower level. One off-street parking space is included. With its classic architectural details, abundant natural light, and exceptional location, this is a distinctive Cambridge residence.
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 MLS and other third-party data may be inaccurate or out of date.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 • Refrigerator
Neighborhood
Public Transportation • Shopping • Tennis Court(s) • Park • Highway Access • House of Worship
Geography
Floorplan Breakdown
Structural Layout
Living Room
Lvl SecondFlooring - Hardwood, High Speed Internet Hookup, Open Floorplan
Kitchen
Lvl SecondFlooring - Hardwood, Countertops - Upgraded, Kitchen Island, High Speed Internet Hookup, Open Floorplan
Master Bedroom
Lvl SecondFlooring - Hardwood
Bedroom 2
Lvl SecondListing Agent: David Lilley
Listing Office: RE/MAX Destiny
MLS® Number: 73574193
