$549,000
Investment Analysis — 106 Harnden Ave #106
Watertown, MA 02472
Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 2-bedroom in 02472 carries an estimated $3,210/mo in gross rent — about a 3.97% cap rate and $21,779/yr in estimated NOI at the $549,000 list price. Adjust every assumption in the calculator below.
Beds
2
Baths
1
SqFt
1,191
Style
Condominium
Built
1920
Seize the opportunity to see this unique two bedroom first floor condo located on a quiet tree-lined street. A stunning wood foyer entrance with closet gives room for seating and greeting. The living room has stately columns and original wood window/trim framing connecting to a formal dining room with a gorgeous New-England-style built-in china cabinet. The full bathroom with tub/shower has tiled walls and flooring. Bedrooms have wood flooring and closets. Natural woodwork shines in this condo. An expansive shared yard and off-street parking for 2 cars has great space for parties and play time. Serene views from the exclusive use front and back porch areas add to the charm. An enormous amount of private storage and laundry in the basement offers expansion potential. Updates include removing the chimney in 2015, front porch replacement in 2014, water line replacement in 2013, roof replaced in 2011 and blown-in insulation to lower utility costs. The first floor has a bonus mini split in the dining room for more heating and A/C. Watertown has wonderful public transportation options and just opened the first US-recognized net-zero energy and LEED 4.1 Platinum status high school. Other amenities include the Charles River community path for nature walks, a wonderful library, a variety of shops, restaurants, the farmers market, Urgent Care, Watertown Boys and Girls Club, and Sister Thrift - it's such a great place to be. This condo is also only 2 -3 blocks from Belmont and its dining, shops and cafes on Belmont St and Trapelo Road so don't miss this one!
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 • Refrigerator • Washer • Dryer
Neighborhood
Public Transportation • Tennis Court(s) • Park • Walk/Jog Trails • Medical Facility • Bike Path
Geography
Floorplan Breakdown
Structural Layout
Living Room
Lvl First12.416666666 x 12.166666666
Flooring - Wood
Dining Room
Lvl First11.916666666 x 12.833333333
Closet/Cabinets - Custom Built, Flooring - Wood, Lighting - Overhead
Kitchen
Lvl First11.916666666 x 9.833333333
Flooring - Wood, Dining Area, Countertops - Stone/Granite/Solid, Exterior Access, Gas Stove
Primary Bedroom
Lvl First12.833333333 x 11.333333333
Closet, Flooring - Wood
Bedroom 2
Lvl First11.333333333 x 9.833333333
Bathroom 1
Lvl First7.75 x 5.583333333
Bathroom - Full, Bathroom - Tiled With Tub & Shower, Flooring - Stone/Ceramic Tile, Lighting - Overhead
Listing Agent: Anne Mahon
Listing Office: Leading Edge Real Estate
MLS® Number: 73578265

