200 Belmont Street #1 Watertown — Photo 1 of 24
$1,595,000
Investment Analysis — 200 Belmont Street #1
Watertown, MA 02472 — East Watertown
Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 4-bedroom in 02472 carries an estimated $4,250/mo in gross rent — about a 1.00% cap rate and $16,020/yr in estimated NOI at the $1,595,000 list price. Adjust every assumption in the calculator below.
Beds
4
Baths
4.5
SqFt
3,284
Style
Condominium
Built
2026
Discover 200 Belmont Street, Unit 1, in Watertown, part of an exceptional new-construction development featuring four beautifully designed townhomes, each offering the same 3,284-square-foot floor plan. Ideally situated near the Belmont and Cambridge town lines, the property is just minutes from premier shopping, dining, and cultural destinations. Crafted by renowned local builder Arco Design & Build, Unit 1 features 4 bedrooms, 4.5 baths, a private garage plus one exterior parking space, custom woodworking throughout, and radiant-heated primary bathroom floors. The thoughtfully designed open-concept layout is ideal for both everyday living and entertaining, while refined architectural details blend timeless elegance with modern sophistication. Enjoy the perfect balance of suburban tranquility and urban convenience. REACH OUT FOR YOUR PRIVATE TOUR TODAY!
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 MLS and other third-party data may be inaccurate or out of date.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
Geography
Floorplan Breakdown
Structural Layout
Living Room
Lvl FirstDining Room
Lvl FirstKitchen
Lvl FirstFamily Room
Lvl FirstPrimary Bedroom
Lvl SecondBedroom 2
Lvl SecondBedroom 3
Lvl SecondBedroom 4
Lvl BasementListing Agent: Ryan Taylor
Listing Office: Fortune RE
MLS® Number: 73577296
