54 Adams #3 Somerville — Photo 1 of 31
$1,299,000
Investment Analysis — 54 Adams #3
Somerville, MA 02145
Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 3-bedroom in 02145 carries an estimated $4,020/mo in gross rent — about a 1.15% cap rate and $14,916/yr in estimated NOI at the $1,299,000 list price. Adjust every assumption in the calculator below.
Beds
3
Baths
3
SqFt
1,805
Style
Condominium
Built
1900
Luxury and convenience converge in this stunning, brand new, two level condo with over 1,800 sq ft of living area, ideally located near Magoun & Ball Square, with all of their shops and acclaimed restaurants, as well as the Green Line MBTA. This beautiful 3 bedroom, 3 bath home offers modern living at its finest, featuring a spacious open concept layout with a fireplace and a sleek designer kitchen complete with quartz countertops, center island, and stainless steel appliances.The main level offers a spacious living and dining area with large windows and abundant natural light, a full bath, and two bedrooms, including a large primary suite featuring a spa like, custom tiled bath with a sleek curbless shower.The second level boasts a beautifully appointed and spacious second primary suite with a custom tiled bath featuring a sleek curbless shower and designated dressing area, offering a sophisticated and relaxing space to prepare for the day, along with a large custom walk in/through closet.Additional highlights include off street parking, in unit laundry room, custom closets, and a Ring doorbell for added convenience and peace of mind. A True Must See!
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 MLS and other third-party data may be inaccurate or out of date.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
Neighborhood
Public Transportation • Shopping • Pool • Tennis Court(s) • Park • Walk/Jog Trails
Geography
Listing Agent: David Bottari
Listing Office: Berkshire Hathaway HomeServices Commonwealth Real Estate
MLS® Number: 73579071
Open Houses
Related Insights
Somerville Draft Dormer Rules May Favor Expanding
Somerville Bridge Loans for Winter Hill Buyers
Somerville School Zones: Address Over Home Type
Why Somerville Single-Family Prices Are Up 10%
Somerville Buyers: Location vs. Schools in 2026
Massachusetts Move-Up Families Hit the 65% Equity Wall
