28 Inman Street #3 Cambridge — Photo 1 of 23
$1,285,000
Investment Analysis — 28 Inman Street #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 4-bedroom in 02139 carries an estimated $5,300/mo in gross rent — about a 2.89% cap rate and $37,179/yr in estimated NOI at the $1,285,000 list price. Adjust every assumption in the calculator below.
Beds
4
Baths
2
SqFt
1,548
Style
Condominium
Built
1910
Upper-floor condominium unit on a tree-lined street, steps to Central Square. This six-unit three-decker was built at the turn of the last century, and preserves its historic character via high ceilings, trim & hardware details, and original fir floors. Renovated in 2022 bringing new bathrooms and kitchen. Four bedrooms or three-plus-office/nursery; living and dining rooms with pocket doors for open plan flexibility. Kitchen features in-unit laundry and sliding-door access to the large rear deck overlooking the shared backyard. High owner-occupancy association. Spacious basement storage. Parking by on-street permit. Steps to Inman and Central Squares, dense with eateries and cultural institutions, and the Red Line.
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 MLS and other third-party data may be inaccurate or out of date.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.
Property Details
Financials
Parking
Interior Specifications
Climate & Utilities
Building & Exterior
Property & Lot
Geography
Floorplan Breakdown
Structural Layout
Living Room
Lvl null13 x 17
Dining Room
Lvl null13 x 11
Kitchen
Lvl null9 x 24
Primary Bedroom
Lvl null15 x 12
Bedroom 2
Lvl null13 x 11
Bedroom 3
Lvl null11 x 9
Bedroom 4
Lvl null10 x 7
Bathroom 1
Lvl null13 x 5
Bathroom - Full
Bathroom 2
Lvl null9 x 5
Bathroom - Full
Listing Agent: Bernadine Tsung Megason
Listing Office: Compass
MLS® Number: 73577565