98 Allston Street #3 Cambridge — Photo 1 of 31
$1,100,000
Investment Analysis — 98 Allston Street #3
Cambridge, MA 02139 — Cambridgeport
Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 2-bedroom in 02139 carries an estimated $4,000/mo in gross rent — about a 2.72% cap rate and $29,869/yr in estimated NOI at the $1,100,000 list price. Adjust every assumption in the calculator below.
Beds
2
Baths
2
SqFt
1,198
Style
Condominium
Built
1903
Rare two-bedroom, two-bath residence spanning the top two floors of a classic Cambridgeport three-family. The main entry level features an expansive entry room—versatile as a formal dining space or flex area—leading to a front bedroom with bay window and office nook, a second bedroom with pocket doors, a full bath, and a kitchen with a walk-in pantry closet and combination washer/dryer. Upstairs, the top floor is dedicated to an airy living area bathed in light, offering big-sky views of Cambridge and Boston from both the main room and the private 15x19 roof deck. The home comes complete with a private basement storage room featuring built-in shelving and a full-size safe. Unbeatable location steps from the Charles River, Magazine Beach, Whole Foods, Trader Joe’s, Central Square’s Red Line, MIT, and local parks.
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 MLS and other third-party data may be inaccurate or out of date.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
Neighborhood
Public Transportation • Shopping • Park • Highway Access • Public School • T-Station
Geography
Floorplan Breakdown
Structural Layout
Living Room
Lvl Fourth FloorDining Room
Lvl Fourth FloorKitchen
Lvl ThirdPrimary Bedroom
Lvl ThirdBedroom 2
Lvl ThirdBathroom 1
Lvl ThirdBathroom - Full
Bathroom 2
Lvl Fourth FloorBathroom - 3/4
Listing Agent: Maggie Dee + Charles Cherney Team
Listing Office: Compass
MLS® Number: 73578863
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
