31
Map
35 Willard St
About This Property
Listed By
Payment Calculator
Your Estimated Monthly Payment
Cap Rate Calculator
What does this mean?
Based on our analysis, the cap rate of this property is 1.25%. A negative cap rate indicates that the property might not be feasible as an income-producing asset. The median cap rate for a near zip code 11238 is 4.23%.
How much can I actually make?
Actual monthly rental income may vary between $4,760 and $7,140 depending on unit-specific characteristics. You can change the amount using the slider to further explore.
How is cap rate calculated?
Cap Rate = Net Operating Income (NOI) / Property Asset Value.
When calculating the cap rate, we assume 100% occupancy. Leverage (mortgage) is not considered.
Cap Rate provided by RealtyHop and RentHop, learn more about cap rate here.
Price History
| Date / Event | Date | Event | Price |
|---|---|---|---|
| Sep 11, 2026 | Price Decreased |
$4,599,000
↓ $281K
(5.8%) | |
| Price Decreased | |||
| Aug 12, 2026 | Listed by Regatta Realty | $4,880,000 | |
| Listed by Regatta Realty | |||
| Jun 1, 2026 | No longer available | - | |
| No longer available | |||
| Mar 20, 2026 | Listed by Compass | $5,500,000 | |
| Listed by Compass | |||
| |||
|
Nestled in the prestigious Half Crown-Marsh district, 35 Willard Street seamlessly blends timeless Cantabrigian charm with modern sophistication. Built in 2017, this 4,800 sq. ft. home offers six bedrooms, six-and-a-half baths, and an unbeatable location just steps from the Charles River and a stroll to Harvard Square, BB&N, and Shady Hill.The main floor boasts a stunning kitchen, spacious living room with a gas fireplace, and access to a private patio and EV-ready two-car garage. Upstairs, three en suite bedrooms provide luxurious retreats, while the top floor features two more bedrooms, a laundry room & a sunlit roof deck. The garden level offers a versatile, self-contained space with a chef’s kitchen and private entrance—ideal for an income unit, au pair suite, or multi-generational living. Priced at $5.5M—$1.6M below its $7.1M assessed value—this rare gem offers luxury, prestige, and smart investment potential. Don’t miss this extraordinary opportunity EASTER SUN OH 1PM -2:30PM
| |||
| Oct 13, 2017 | Sold | ||
| Sold | |||
Property Highlights
Comparables
Status
Price/ft²
Listed On
Sold On
Phone: 425-283-2930
Address: 335 Madison Avenue, New York, NY 10017