Overview Property Details Payment Calculator Walkability

Add to favorites

Remove from favorites
Send to Friend
Watch changes on this property

Expired

23-25 Molloy, Watertown MA 02472

$1,874,900

Estimated $3,705/month Calculator

Multi Family

Total Units: 2

Price Per Unit: $937,450

Total Rent: 88800/year

Estimated CAP Rate:

5 Bedrooms

Baths

3700

Total Parking: 4

6,229 (0.14)

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 .

This home has been viewed 47 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

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 Tax7973.85

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

Total Gross Income (Calculated)$88,800

Unit 1

Rental Income$0

LeaseN

Bedrooms3

Bathrooms3 Full

Floor1

Levels in Unit3

Rent Includes

Unit 2

Rental Income$0

LeaseN

Bedrooms2

Bathrooms3 Full

Floor2

Levels in Unit3

Rent Includes

General Information for 23-25 Molloy, Watertown MA 02472

Listing ID73059511

Property TypeMulti Family / 2 Family

Price1874900 ($506.73/SqFt)

Style2 Family - 2 Units Side By Side

CityWatertown

CountyMiddlesex

Neighborhood(s)

Approximate Living Area Total3700

Approximate Lot Size (Acres)0.14

Total Parking4

Garage Parking0

Year Built1900

Year Built SourcePublic Records

Year Built DetailsRenovated Since

WaterPublic

SewerPublic Sewer

Electric

Hot Water

Roof MaterialAsphalt/fiberglass Shingles

BasementFull

Construction MaterialsFrame

Lot FeaturesGentle Sloping

Foundation Description

Accessible Features

Outdoor Space

ZoningT

Water Views

Water Views Features

Waterfront Features

Terms

Disclosures for 23-25 Molloy, Watertown MA 02472

Lead Paint

UFFI

Living Area Includes BasementNo

Living Area Disclosure

Building Area SourceMeasured

ExclusionsBasement Fridge

Financial Data Source

Total Gross Expenses By Broker

Total Gross Income By Broker

Total Net Income By Broker

Short Sale / Forclosure (Bank Owned)

Buyer Agent Compensation2.0

Facilitator Compensation1.0

Compensation Based OnNet Sale Price

Financial Information for 23-25 Molloy, Watertown MA 02472

Real Estate Taxes7973.85

Tax Year2022

Assessed Value$601,800

Financial Data Source

Total Gross Expenses By Broker

BostonRealEstate.com Gross Expenses

Total Gross Income By Broker

BostonRealEstate.com Gross Income

Total Net Income By Broker

BostonRealEstate.com Gross NOI

CAP Rate (based on Broker info)

Location Information for 23-25 Molloy, Watertown MA 02472

Neighborhood(s)

Area Amenities

Contact Information for 23-25 Molloy, Watertown MA 02472

Agent

Name: Peter Tzannos

Office

Name: RE/MAX On the Charles

Phone: 781-894-1882

Payment Calculator

, Interest

Property Taxes 664.49

Principal & Interest 11552.54

HOA Dues

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
        (
            [0] => Range
        )

[approx_living_area_total] => 3700
    [approx_lot_size_acres] => 0.14
    [approx_lot_size_sqft] => 6229
    [assessed_value] => $601,800
    [association] => 
    [association_fee] => Array
        (
        )

[association_fee_frequency] => Array
        (
        )

[association_fee_includes] => Array
        (
        )

[association_required] => Array
        (
        )

[available_date] => 
    [available_now] => 0
    [basement] => Array
        (
            [0] => Full
        )

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

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

[building_management] => Array
        (
        )

[building_debug] => 
    [building_id] => 
    [building_parent] => 0
    [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] => Array
        (
            [0] => Multi Family
        )

[cap_rate] => 
    [city] => Watertown
    [community_features] => Array
        (
        )

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

[complex_complete] => Array
        (
        )

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

[construction_status] => 
    [cooling] => Array
        (
            [0] => 1
            [1] => Split
        )

[cooperating_agent_commission] => Array
        (
        )

[county] => Middlesex
    [cultivation_acres] => 
    [date_available_note] => 
    [deposit_amount] => Array
        (
        )

[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
        (
        )

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

[energy_features] => 
    [entry_level] => Array
        (
        )

[estimated_monthly_payment] => 
    [exclusions] => Array
        (
            [0] => Basement Fridge
        )

[exterior_features] => Array
        (
        )

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

[fireplaces] => Array
        (
        )

[first_month_required] => Array
        (
        )

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

[for_sale_by_owner] => 
    [foundation_area] => 
    [foundation_materials] => Array
        (
        )

[frontage_length] => 
    [full_baths] => 
    [garage_parking] => 0
    [gas] => Array
        (
        )

[gas_expense] => Array
        (
        )

[gross_income] => Array
        (
        )

[half_baths] => 
    [handicap_access] => 
    [heating] => 
    [heating_expense] => Array
        (
        )

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

[horse_permitted] => 
    [hot_water] => Array
        (
        )

[id] => 
    [insurance_expense] => Array
        (
        )

[insurance_required] => Array
        (
        )

[interior_features] => Array
        (
            [0] => French Doors
        )

[last_month_required] => Array
        (
        )

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

[lead_paint] => Array
        (
        )

[lease_term] => Array
        (
        )

[levels_in_unit] => 
    [living_area] => 
    [living_area_disclosure] => Array
        (
        )

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

[lot_features] => Array
        (
            [0] => Gentle Sloping
        )

[management_expense] => Array
        (
        )

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

[mls_area] => 
    [mls_id] => 73059511
    [neighborhoods] => 
    [net_income_calc] => 80827
    [net_operating_income] => Array
        (
        )

[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
        (
        )

[optional_fee_includes] => Array
        (
        )

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

[owner_occupancy_source] => 
    [parking_features] => Array
        (
            [0] => 1
        )

[pasture_area] => 
    [patio_and_porch] => Array
        (
        )

[perc_test] => Array
        (
        )

[perc_test_date] => 
    [pet_policy] => Array
        (
            [0] => Allowed
        )

[phone] => 
    [pool_features] => Array
        (
        )

[price] => 1874900
    [price_per_sqft] => 506.73
    [price_per_unit] => 937450
    [private_pool] => 
    [property_sub_type] => Array
        (
            [0] => 2 Family - 2 Units Side By Side
        )

[real_estate_tax] => 7973.85
    [references_required] => Array
        (
        )

[rent_includes] => Array
        (
        )

[repair_maintenance_expense] => Array
        (
        )

[road_frontage_type] => Array
        (
        )

[roof_material] => Array
        (
            [0] => Asphalt/fiberglass Shingles
        )

[rooms] => 15
    [schools] => 
    [senior_community] => 
    [sewer] => Array
        (
            [0] => Public Sewer
        )

[sewer_expense] => Array
        (
        )

[short_sale] => Array
        (
        )

[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] => 
    [team_agents] => Array
        (
        )

[terms] => Array
        (
        )

[timber_acres] => 
    [title_5] => 
    [total_gross_expense] => 7973
    [total_gross_income] => 88800
    [total_parking] => 4
    [trash_expense] => Array
        (
        )

[travel_routes] => 
    [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
        (
        )

[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
        (
        )

[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] => 23-25 Molloy, Watertown MA 02472
    [utilities] => Array
        (
        )

[view] => Array
        (
        )

[water] => Array
        (
            [0] => Public
        )

[water_expense] => Array
        (
        )

[water_views] => Array
        (
        )

[water_views_features] => Array
        (
        )

[waterfront] => 
    [waterfront_features] => Array
        (
        )

[year_built] => 1900
    [year_built_details] => Renovated Since
    [year_built_source] => Public Records
    [year_renovated] => 
    [zip] => 02472
    [zips] => 
    [zoning] => T
    [zoning_details] => 
    [media] => Array
        (
            [0] => https://www.bostonrealestate.com/wp-content/uploads/WPL/328712/MLS1.jpg
            [1] => https://media.mlspin.com/photo.aspx?mls=73059511&w=1024&h=768&n=2
            [2] => https://media.mlspin.com/photo.aspx?mls=73059511&w=1024&h=768&n=3
            [3] => https://media.mlspin.com/photo.aspx?mls=73059511&w=1024&h=768&n=4
            [4] => https://media.mlspin.com/photo.aspx?mls=73059511&w=1024&h=768&n=5
        )

[raw] => 
)

EXIT

3 More Photos