Active
2 Days on market
24 Wendell Street #2 Cambridge — Photo 1 of 36

24 Wendell Street #2 Cambridge — Photo 1 of 36

$2,480,000

Investment Analysis — 24 Wendell Street #2

Cambridge, MA 02138

Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 4-bedroom in 02138 carries an estimated $5,600/mo in gross rent — about a 0.72% cap rate and $17,892/yr in estimated NOI at the $2,480,000 list price. Adjust every assumption in the calculator below.

View Standard Listing

Beds

4

Baths

4.5

SqFt

2,718

Style

Condominium

Built

1869

Tucked along a quiet, tree-lined stretch of Baldwin, the Cambridge neighborhood between Harvard & Porter Squares, this four-bedroom townhome was built to live like a single-family, with its own entrance, covered front porch, private lawn, roof deck, and deeded parking. The main level's 9'4" ceilings carry a 33-foot open concept kitchen living and dining area, anchored by large windows and a gas fireplace. Thermador appliances throughout, a half bath and guest coat closet round out this floor. The second floor enjoys two bedrooms, each with a walk-in closet, two full baths, and a side-by-side laundry room. The third floor is what sets this home apart: the entire level is given over to the primary suite, with 11'2" ceilings and sliding doors that open to a private 18x16 roof deck — a primary that walks straight out to open sky is all but unheard of in this part of Cambridge. The lower level, with 8'4" ceilings, adds a media room and a fourth bedroom with full bath. A stone's throw from Harvard Square, the Red Line, the Porter Square commuter rail, HLS, and the best of Cambridge's restaurants and coffee shops.

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 MLS and other third-party data may be inaccurate or out of date.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

Original Price$2,480,000
Annual Taxes--
HOA Fee$285

Parking

Garage0
Off-Street1

Interior Specifications

Total Rooms8
Fireplaces1
FlooringWood, Hardwood
BasementY

Climate & Utilities

HeatingCentral, Heat Pump, Natural Gas, Electric, Unit Control, Radiant, Air Source Heat Pumps (ASHP), Ductless
CoolingCentral Air, Heat Pump, Unit Control, Ductless
WaterPublic
SewerPublic Sewer

Building & Exterior

ConstructionFrame
Roof--
Foundation--
ZoningRes

Property & Lot

Acres--
SqFt Lot--
Lot Features--

Amenities & Appliances

Range • Dishwasher • Disposal • Microwave • Refrigerator • Washer • Dryer • Range Hood

Neighborhood

Public Transportation • Shopping • Park • Walk/Jog Trails • Medical Facility • Bike Path

Geography

Floorplan Breakdown

Structural Layout

Third
Primary BedroomBathroom 3
Second
Bedroom 2Bedroom 3
First
Living RoomDining RoomKitchenBathroom 1Bathroom 2
Basement
Family RoomBedroom 4
Living Room
Lvl First
Dining Room
Lvl First
Kitchen
Lvl First
Family Room
Lvl Basement
Primary Bedroom
Lvl Third
Bedroom 2
Lvl Second
Bedroom 3
Lvl Second
Bedroom 4
Lvl Basement
Bathroom 1
Lvl First
Bathroom 2
Lvl First
Bathroom 3
Lvl Third
Listing Provided By

Listing Agent: Michael Glenmullen

Listing Office: Coldwell Banker Realty - Cambridge

MLS® Number: 73579584