Overview Property Details Payment Calculator Walkability

Expired

23-25 Molloy, Watertown MA 02472

$1,874,900

Estimated $3,704.63/month Calculator

Multi Family

Total Units: 2

Price Per Unit: $937,450

Total Rent: 88800/year

Estimated CAP Rate: 4.31%

5 Bedrooms

6 Full Baths

3,700 SqFt

Total Parking: 4

6,229 SqFt

Spectacular new buildout in a prime location on the Cambridge line. Massive two family with everything new, spacious bedrooms, lots of closet space, open floor plan on a quiet street. One unit has 3 bedrooms with 3 baths and master suite , large living area with dining and a...

This home has been viewed 25 times

Last Checked: May 7th, 2024 at 12:36am (Source: MLS PIN #73059511)

Gross Income: $88,800

Gross Expenses: $7,973

Net Income Calc: $80,827

CAP Rate: 4.31%

Annual Expenses for 23-25 Molloy, Watertown MA 02472

Total Gross Expenses (Calculated)$7,973/year

APOD AvailableNo

Heating

Electricity

Water

Gas

Insurance

Sewer

Trash Removal

Repair & Maintenance

Management

Miscellaneous

Real Estate Tax$7,973.85

Annual Income & Unit Breakdown for 23-25 Molloy, Watertown MA 02472

Total Gross Income (Calculated)$88,800

Unit 1

Rental Income$4,200

LeaseN

Bedrooms3

Bathrooms3 Full

Floor1

Levels in Unit3

HeatingYes

Rent Includes

Unit 2

Rental Income$3,200

LeaseN

Bedrooms2

Bathrooms3 Full

Floor2

Levels in Unit3

HeatingYes

Rent Includes

General Information for 23-25 Molloy, Watertown MA 02472

Listing ID73059511

Property TypeMulti Family / 2 Family

Price$1,874,900 ($506.73/SqFt)

Style2 Family - 2 Units Side By Side

CityWatertown

CountyMiddlesex

MLS Area

Neighborhood(s)

Approximate Living Area Total3,700 SqFt

Approximate Lot Size (Acres)0.14 acres

Total Parking4

Garage Parking

Year Built1900

Year Built SourcePublic Records

Year Renovated

Year Built DetailsRenovated Since

Water

Sewer

Electric

Hot Water

Roof Material

Basement

Construction MaterialsFrame

Lot FeaturesCleared

Foundation Area

Foundation DescriptionConcrete Perimeter

Accessible Features

Outdoor Space

ZoningT

Zoning Details

Water Views

Water Views Features

WaterfrontNo

Waterfront Features

Energy Features

Terms

Disclosures for 23-25 Molloy, Watertown MA 02472

Lead Paint

UFFI

Living Area Includes BasementNo

Living Area Disclosure

Building Area SourceMeasured

Title 5

Exclusions

Disclosures

Financial Data Source

Total Gross Expenses By Broker$0

Total Gross Income By Broker$88,800

Total Net Income By Broker$88,800

For Sale By OwnerNo

Short Sale / Forclosure (Bank Owned)

Buyer Agent Compensation2.0

Facilitator Compensation1.0

Sub-Agent Compensation

Compensation Based OnNet Sale Price

Financial Information for 23-25 Molloy, Watertown MA 02472

Real Estate Taxes$7,973.85

Tax Year2022

Assessed Value$601,800

Financial Data Source

Total Gross Expenses By Broker$0

BostonRealEstate.com Gross Expenses

Total Gross Income By Broker$88,800

BostonRealEstate.com Gross Income

Total Net Income By Broker$88,800

BostonRealEstate.com Gross NOI

CAP Rate (based on Broker info)

CAP Rate (BostonRealEstate.com)4.31%

Location Information for 23-25 Molloy, Watertown MA 02472

Elementary School

Middle School

High School

Neighborhood(s)

MLS Area

Area Amenities

Contact Information for 23-25 Molloy, Watertown MA 02472

Agent

Name: Peter Tzannos

MLS ID: BB984983

Office ID: AC1264

National Association ID: 449538855

Address: Bishops Foreset Drive

City: Waltham

State: MA

Zip: 02452

Office

Name: RE/MAX On the Charles

MLS Office ID: AC1264

Phone: 781-894-1882

Payment Calculator

$12,217.03 per month

30 Years Fixed, 6.75% Interest

Property Taxes $664.49

Principal & Interest $11,552.54

HOA Dues $0

Term

Interest

Home Price

Down Payment

Exclusive Listing Agent

RE/MAX On the Charles

Peter Tzannos

Agent Phone

Office Phone

(781) 894-1882

Text Agent Call Agent Call Office

Array
(
    [acres] => Approx. 0.14 acres (6,229 SqFt)
    [add_date] => 2024-05-07 00:36:09
    [address] => Molloy
    [agent] => Array
        (
            [address] => Bishops Foreset Drive
            [city] => Waltham
            [id] => BB984983
            [name] => Peter Tzannos
            [national_association] => 449538855
            [office] => AC1264
            [state] => MA
            [zip] => 02452
        )

[apod_available] => Array
        (
            [0] => No
        )

[appliances] => Array
        (
        )

[approx_living_area_total] => 3,700 SqFt
    [approx_lot_size_acres] => 0.14 acres
    [approx_lot_size_sqft] => 6,229 SqFt
    [assessed_value] => $601,800
    [association] => No
    [association_fee] => Array
        (
            [0] => $0
        )

[association_fee_frequency] => Array
        (
        )

[association_fee_includes] => Array
        (
        )

[association_required] => Array
        (
        )

[available_date] => 
    [available_now] => Yes
    [basement] => Array
        (
        )

[bathrooms] => 6 Full
    [bedrooms] => 5
    [building_amenities] => Array
        (
        )

[building_area_source] => Array
        (
            [0] => Measured
        )

[building_management] => Array
        (
        )

[building_debug] => 23-25 Molloy Watertown
    [building_id] => 
    [building_name] => 
    [building_name_from_address] => 
    [building_url] => 
    [buyer_agent_compensation] => 2.0
    [buyer_agent_id] => 
    [buyer_office_id] => 
    [c_style] => Array
        (
            [0] => 2 Family
        )

[c_type] => Multi Family
    [cap_rate] => 4.31%
    [city] => Watertown
    [community_features] => Array
        (
        )

[compensation_based_on] => Array
        (
            [0] => Net Sale Price
        )

[complex_complete] => Array
        (
        )

[construction_materials] => Array
        (
            [0] => Frame
        )

[construction_status] => 
    [cooling] => Yes
    [cooperating_agent_commission] => Array
        (
        )

[county] => Middlesex
    [cultivation_acres] => None
    [date_available_note] => 
    [deposit_amount] => Array
        (
            [0] => $0
        )

[deposit_required] => Array
        (
        )

[deqe] => 
    [description] => Spectacular new buildout in a prime location on the Cambridge line. Massive two family with everything new, spacious bedrooms, lots of closet space, open floor plan on a quiet street. One unit has 3 bedrooms with 3 baths and master suite , large living area with dining and a state of the art kitchen and a family room with wet bar and full bath. All this spread out over 3 levels of comfortable living. The other unit has 2 spacious master suites, open floor plan with living /dining area and also has a family room with wet bar . This is a unique property and suited for many uses , owner occupied, investment rental or condo conversion .
    [disclosures] => 
    [documents_available] => Array
        (
        )

[electric] => Array
        (
        )

[electric_expense] => Array
        (
            [0] => $0
        )

[elementary_school] => 
    [en_suite_bath] => Array
        (
            [0] => Yes
        )

[energy_features] => Array
        (
        )

[entry_level] => Array
        (
        )

[estimated_monthly_payment] => 
    [exclusions] => Array
        (
        )

[exterior_features] => Array
        (
        )

[facilitator_compensation] => 1.0
    [fee_paid_by_tennant] => Contact Agent
    [financial_data_source] => Array
        (
        )

[fireplaces] => Array
        (
            [0] => 4
        )

[first_month_required] => Array
        (
        )

[floor_number] => 0
    [flooring] => Array
        (
        )

[for_sale_by_owner] => No
    [foundation_area] => 
    [foundation_materials] => Array
        (
            [0] => Concrete Perimeter
        )

[frontage_length] => 
    [full_baths] => 6
    [garage_parking] => 
    [gas] => Array
        (
        )

[gas_expense] => Array
        (
            [0] => $0
        )

[gross_income] => Array
        (
            [0] => $88,800
        )

[half_baths] => 0
    [handicap_access] => No
    [heating] => Yes
    [heating_expense] => Array
        (
            [0] => $0
        )

[high_school] => 
    [horse_features] => Array
        (
        )

[horse_permitted] => No
    [hot_water] => Array
        (
        )

[id] => 328712
    [insurance_expense] => Array
        (
            [0] => $0
        )

[insurance_required] => Array
        (
        )

[interior_features] => Array
        (
        )

[last_month_required] => Array
        (
        )

[last_sync_date] => 2024-05-07 00:36:09
    [laundry_features] => Array
        (
        )

[lead_paint] => Array
        (
        )

[lease_term] => 
    [levels_in_unit] => 1
    [living_area] => 3,700 Sq. Ft.
    [living_area_disclosure] => Array
        (
        )

[living_area_includes_basement] => Array
        (
            [0] => No
        )

[lot_features] => Array
        (
            [0] => Cleared
        )

[management_expense] => Array
        (
            [0] => $0
        )

[middle_school] => 
    [miscellaneuos_expense] => Array
        (
            [0] => $0
        )

[mls_area] => 
    [mls_id] => 73059511
    [neighborhoods] => Array
        (
        )

[net_income_calc] => 80827
    [net_operating_income] => Array
        (
            [0] => $88,800
        )

[number_of_lots] => Array
        (
        )

[number_of_units] => 2
    [office] => Array
        (
            [id] => AC1264
            [name] => RE/MAX On the Charles
            [phone] => 781-894-1882
        )

[operating_expense] => Array
        (
            [0] => $0
        )

[optional_fee_includes] => Array
        (
        )

[optional_price] => 0
    [outdoor_space_available] => Array
        (
        )

[owner_occupancy_source] => 
    [parking_features] => Array
        (
        )

[pasture_area] => None
    [patio_and_porch] => Array
        (
        )

[perc_test] => Array
        (
        )

[perc_test_date] => Unknown
    [pet_policy] => Array
        (
        )

[phone] => 617-610-9901
    [pool_features] => Array
        (
        )

[price] => $1,874,900
    [price_per_sqft] => 506.73
    [price_per_unit] => 937450
    [private_pool] => No
    [property_sub_type] => Array
        (
            [0] => 2 Family - 2 Units Side By Side
        )

[real_estate_tax] => $7,973.85
    [references_required] => Array
        (
        )

[rent_includes] => Array
        (
        )

[repair_maintenance_expense] => Array
        (
            [0] => $0
        )

[road_frontage_type] => Array
        (
        )

[roof_material] => Array
        (
        )

[rooms] => 15
    [senior_community] => No
    [sewer] => Array
        (
        )

[sewer_expense] => Array
        (
            [0] => $0
        )

[short_sale] => 
    [special_listing_conditions] => Array
        (
        )

[state] => Massachusetts
    [state_code] => MA
    [status] => Array
        (
            [0] => Expired
        )

[street_number] => 23-25
    [structure_type] => Array
        (
        )

[style] => Array
        (
        )

[subagent_compensation] => 
    [tag_accessible_features] => 
    [tag_air_conditioning] => 1
    [tag_association_pool] => 
    [tag_beach_access] => 
    [tag_beach_front] => 
    [tag_elevator] => 
    [tag_equestrian] => 
    [tag_garage_parking] => 
    [tag_generator] => 
    [tag_green_features] => 
    [tag_laundry] => 
    [tag_lead_paint_free] => 
    [tag_loft] => 
    [tag_pet_friendly] => 
    [tag_pre_construction] => 
    [tag_private_outdoor_space] => 
    [tag_private_pool] => 
    [tag_professional_management] => 
    [tag_recently_renovated] => 
    [tag_senior_community] => 
    [tag_townhouse] => 
    [tag_waterfront] => 
    [tag_waterview] => 
    [tax_year] => 2022
    [team] => Array
        (
        )

[terms] => Array
        (
        )

[timber_acres] => None
    [title_5] => 
    [total_gross_expense] => 7973
    [total_gross_income] => 88800
    [total_parking] => 4
    [trash_expense] => Array
        (
            [0] => $0
        )

[uffi] => Array
        (
        )

[unit_1_bathrooms] => 3 Full
    [unit_1_bedrooms] => 3
    [unit_1_floor] => 1
    [unit_1_lease] => Array
        (
            [0] => N
        )

[unit_1_levels] => 3
    [unit_1_rent] => Array
        (
            [0] => 4200
        )

[unit_2_bathrooms] => 3 Full
    [unit_2_bedrooms] => 2
    [unit_2_floor] => 2
    [unit_2_lease] => Array
        (
            [0] => N
        )

[unit_2_levels] => 3
    [unit_2_rent] => Array
        (
            [0] => 3200
        )

[unit_3_bathrooms] => 
    [unit_3_bedrooms] => 
    [unit_3_floor] => 
    [unit_3_lease] => Array
        (
        )

[unit_3_levels] => 
    [unit_3_rent] => Array
        (
        )

[unit_4_bathrooms] => 
    [unit_4_bedrooms] => 
    [unit_4_floor] => 
    [unit_4_lease] => Array
        (
        )

[unit_4_levels] => 
    [unit_4_rent] => Array
        (
        )

[unit_level] => 
    [unit_number] => 
    [units_owner_occupied] => 
    [unparsed] => Array
        (
            [0] => 23-25 Molloy, Watertown MA 02472
        )

[utilities] => Array
        (
        )

[view] => Array
        (
        )

[water] => Array
        (
        )

[water_expense] => Array
        (
            [0] => $0
        )

[water_views] => Array
        (
        )

[water_views_features] => Array
        (
        )

[waterfront] => No
    [waterfront_features] => Array
        (
        )

[year_built] => 1900
    [year_built_details] => Renovated Since
    [year_built_source] => Public Records
    [year_renovated] => 
    [zip] => 02472
    [zoning] => T
    [zoning_details] => 
    [media] => Array
        (
            [0] => Array
                (
                    [id] => 6806518
                    [name] => MLS1.jpg
                    [type] => gallery
                    [category] => image
                    [url] => https://www.bostonrealestate.com/wp-content/uploads/WPL/328712/MLS1.jpg
                    [index] => 1
                    [enabled] => 1
                    [created] => 2024-05-07 00:36:09
                    [modified] => 2024-05-07 00:36:09
                )

[1] => Array
                (
                    [id] => 6807132
                    [name] => MLS2.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73059511&w=1024&h=768&n=2
                    [index] => 2
                    [enabled] => 1
                    [created] => 2024-05-07 00:36:13
                    [modified] => 2024-05-07 00:36:13
                )

[2] => Array
                (
                    [id] => 6807133
                    [name] => MLS3.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73059511&w=1024&h=768&n=3
                    [index] => 3
                    [enabled] => 1
                    [created] => 2024-05-07 00:36:13
                    [modified] => 2024-05-07 00:36:13
                )

[3] => Array
                (
                    [id] => 6807134
                    [name] => MLS4.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73059511&w=1024&h=768&n=4
                    [index] => 4
                    [enabled] => 1
                    [created] => 2024-05-07 00:36:13
                    [modified] => 2024-05-07 00:36:13
                )

[4] => Array
                (
                    [id] => 6807135
                    [name] => MLS5.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73059511&w=1024&h=768&n=5
                    [index] => 5
                    [enabled] => 1
                    [created] => 2024-05-07 00:36:13
                    [modified] => 2024-05-07 00:36:13
                )

[5] => Array
                (
                    [id] => 6807136
                    [name] => MLS6.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73059511&w=1024&h=768&n=6
                    [index] => 6
                    [enabled] => 1
                    [created] => 2024-05-07 00:36:13
                    [modified] => 2024-05-07 00:36:13
                )

)

)

EXIT