
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.
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 MLS and other third-party data may be inaccurate or out of date.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
Parking
Interior Specifications
Climate & Utilities
Building & Exterior
Property & Lot
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
Living Room
Lvl FirstDining Room
Lvl FirstKitchen
Lvl FirstFamily Room
Lvl BasementPrimary Bedroom
Lvl ThirdBedroom 2
Lvl SecondBedroom 3
Lvl SecondBedroom 4
Lvl BasementBathroom 1
Lvl FirstBathroom 2
Lvl FirstBathroom 3
Lvl ThirdListing Agent: Michael Glenmullen
Listing Office: Coldwell Banker Realty - Cambridge
MLS® Number: 73579584
Open Houses
Related Insights

Cambridge Bridge Loans: Buy Before You Sell?

Cambridge Move-Up Buyers Compete With Developers

Cambridge Condo-to-House Ladder for Move-Up Buyers

Cambridge’s Balanced Market Mirage for Move-Up Families

Cambridge Upzoning Favors Apartments Over Family Homes

Cambridge Condos Average $1,247,991; Houses $3,536,250

Massachusetts Move-Up Families Hit the 65% Equity Wall
