Overview Property Details Payment Calculator Walkability

Active

57 Prospect Street, Watertown MA 02472

$849,900

Estimated $2,050.78/month Calculator

Multi Family

Total Units: 2

Price Per Unit: $424,950

Total Rent: 47700/year

Estimated CAP Rate: 4.66%

3 Bedrooms

2 Full Baths

1,300 SqFt

Total Parking: 6 (2 Garage)

7,122 SqFt

RARE FIND! IMMACULATE DUPLEX TWO FAMILY HOME featuring bright kitchens w/natural gas cooking, sunfilled living rooms, three season sunroom, hardwood flooring throughout, two car garage/barn, beautiful landscaped yard, off street parking and more!

This home has been viewed 39 times

Last Checked: June 22nd, 2025 at 4:48am (Source: MLS PIN #73382729)

Gross Income: $47,700

Gross Expenses: $8,072

Net Income Calc: $39,628

CAP Rate: 4.66%

Annual Expenses for 57 Prospect Street, Watertown MA 02472

Total Gross Expenses (Calculated)$8,072/year

APOD AvailableNo

Heating

Electricity

Water

Gas

Insurance

Sewer

Trash Removal

Repair & Maintenance

Management

Miscellaneous

Real Estate Tax$8,072

Annual Income & Unit Breakdown for 57 Prospect Street, Watertown MA 02472

Total Gross Income (Calculated)$47,700

Unit 1

Rental Income$2,050

LeaseY

Bedrooms2

Bathrooms1 Full

Floor1

Levels in Unit2

HeatingYes

Rent Includes

Unit 2

Rental Income$1,925

LeaseY

Bedrooms1

Bathrooms1 Full

Floor1

Levels in Unit2

HeatingYes

Rent Includes

General Information for 57 Prospect Street, Watertown MA 02472

Listing ID73382729

Property TypeMulti Family

Price$849,900 ($653.77/SqFt)

StyleMulti Family

CityWatertown

CountyMiddlesex

MLS Area

Neighborhood(s)

Approximate Living Area Total1,300 SqFt

Approximate Lot Size (Acres)0.16 acres

Total Parking6 (2 Garage)

Garage Parking2 / Detached

Year Built1920

Year Built SourcePublic Records

Year Renovated

Year Built DetailsActual

Water

Sewer

Electric

Hot Water

Roof Material

Basement

Construction MaterialsFrame

Lot FeaturesLevel

Foundation Area

Foundation DescriptionStone

Accessible Features

Outdoor Space

ZoningRES

Zoning Details

Water Views

Water Views Features

WaterfrontNo

Waterfront Features

Energy Features

Terms

Disclosures for 57 Prospect Street, Watertown MA 02472

Lead Paint

UFFI

Living Area Includes BasementNo

Living Area Disclosure

Building Area SourceOther

Title 5

Exclusions

Disclosures

Financial Data Source

Total Gross Expenses By Broker$0

Total Gross Income By Broker$47,700

Total Net Income By Broker$47,700

For Sale By OwnerNo

Short Sale / Forclosure (Bank Owned)

Buyer Agent Compensation

Facilitator Compensation

Sub-Agent Compensation

Compensation Based On

Financial Information for 57 Prospect Street, Watertown MA 02472

Real Estate Taxes$8,072

Tax Year2025

Assessed Value$807,600

Financial Data Source

Total Gross Expenses By Broker$0

BostonRealEstate.com Gross Expenses

Total Gross Income By Broker$47,700

BostonRealEstate.com Gross Income

Total Net Income By Broker$47,700

BostonRealEstate.com Gross NOI

CAP Rate (based on Broker info)

CAP Rate (BostonRealEstate.com)4.66%

Location Information for 57 Prospect Street, Watertown MA 02472

Elementary School

Middle School

High School

Neighborhood(s)

MLS Area

Area AmenitiesHighway Access, House Of Worship, Public School, Shopping, Park, Public Transportation, University

Contact Information for 57 Prospect Street, Watertown MA 02472

Agent

Name: Dave DiGregorio

MLS ID: BB981965

Office ID: AN6239

National Association ID: 449506373

Address: 21 Sparkill Street

City: Waltham

State: MA

Zip: 02452

Office

Name: Coldwell Banker Realty - Waltham

MLS Office ID: AN6239

Phone: 781-893-0808

Payment Calculator

$5,909.48 per month

30 Years Fixed, 6.75% Interest

Property Taxes $672.67

Principal & Interest $5,236.81

HOA Dues $0

Term

Interest

Home Price

Down Payment

Exclusive Listing Agent

Coldwell Banker Realty - Waltham

Dave DiGregorio

Agent Phone

Office Phone

(781) 893-0808

Text Agent Call Agent Call Office

Array
(
    [acres] => Approx. 0.16 acres (7,122 SqFt)
    [add_date] => 2025-05-30 20:18:09
    [address] => Prospect Street
    [agent] => Array
        (
            [address] => 21 Sparkill Street
            [city] => Waltham
            [id] => BB981965
            [name] => Dave DiGregorio
            [national_association] => 449506373
            [office] => AN6239
            [state] => MA
            [zip] => 02452
        )

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

[appliances] => Array
        (
        )

[approx_living_area_total] => 1,300 SqFt
    [approx_lot_size_acres] => 0.16 acres
    [approx_lot_size_sqft] => 7,122 SqFt
    [assessed_value] => $807,600
    [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] => 2 Full
    [bedrooms] => 3
    [building_amenities] => Array
        (
        )

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

[building_management] => Array
        (
        )

[building_debug] => 57 Prospect Street Watertown
    [building_id] => 
    [building_name] => 
    [building_name_from_address] => 
    [building_url] => 
    [buyer_agent_compensation] => 
    [buyer_agent_id] => 
    [buyer_office_id] => 
    [c_style] => Array
        (
        )

[c_type] => Multi Family
    [cap_rate] => 4.66%
    [city] => Watertown
    [community_features] => Array
        (
            [0] => Highway Access
            [1] => House Of Worship
            [2] => Public School
            [3] => Shopping
            [4] => Park
            [5] => Public Transportation
            [6] => University
        )

[compensation_based_on] => Array
        (
        )

[complex_complete] => Array
        (
        )

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

[construction_status] => 
    [cooling] => No
    [cooperating_agent_commission] => Array
        (
        )

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

[deposit_required] => Array
        (
        )

[deqe] => 
    [description] => RARE FIND! IMMACULATE DUPLEX TWO FAMILY HOME featuring bright kitchens w/natural gas cooking, sunfilled living rooms, three season sunroom, hardwood flooring throughout, two car garage/barn, beautiful landscaped yard, off street parking and more!
    [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] => 
    [fee_paid_by_tennant] => Contact Agent
    [financial_data_source] => Array
        (
        )

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

[first_month_required] => Array
        (
        )

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

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

[frontage_length] => 
    [full_baths] => 2
    [garage_parking] => 2 / Detached
    [gas] => Array
        (
        )

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

[gross_income] => Array
        (
            [0] => $47,700
        )

[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] => 634711
    [insurance_expense] => Array
        (
            [0] => $0
        )

[insurance_required] => Array
        (
        )

[interior_features] => Array
        (
        )

[last_month_required] => Array
        (
        )

[last_sync_date] => 2025-06-22 04:48:26
    [laundry_features] => Array
        (
        )

[lead_paint] => Array
        (
        )

[lease_term] => 
    [levels_in_unit] => 4
    [living_area] => 1,300 Sq. Ft.
    [living_area_disclosure] => Array
        (
        )

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

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

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

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

[mls_area] => 
    [mls_id] => 73382729
    [neighborhoods] => Array
        (
        )

[net_income_calc] => 39628
    [net_operating_income] => Array
        (
            [0] => $47,700
        )

[number_of_lots] => Array
        (
        )

[number_of_units] => 2
    [office] => Array
        (
            [id] => AN6239
            [name] => Coldwell Banker Realty - Waltham
            [phone] => 781-893-0808
        )

[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] => 617-909-7888
    [pool_features] => Array
        (
        )

[price] => $849,900
    [price_per_sqft] => 653.77
    [price_per_unit] => 424950
    [private_pool] => No
    [property_sub_type] => Array
        (
            [0] => Multi Family
        )

[real_estate_tax] => $8,072
    [references_required] => Array
        (
        )

[rent_includes] => Array
        (
        )

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

[road_frontage_type] => Array
        (
        )

[roof_material] => Array
        (
        )

[rooms] => 8
    [senior_community] => No
    [sewer] => Array
        (
        )

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

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

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

[street_number] => 57
    [structure_type] => Array
        (
        )

[style] => Array
        (
        )

[subagent_compensation] => 
    [tag_accessible_features] => 
    [tag_air_conditioning] => 
    [tag_association_pool] => 
    [tag_beach_access] => 
    [tag_beach_front] => 
    [tag_elevator] => 
    [tag_equestrian] => 
    [tag_garage_parking] => 1
    [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] => 2025
    [team] => Array
        (
        )

[terms] => Array
        (
        )

[timber_acres] => None
    [title_5] => 
    [total_gross_expense] => 8072
    [total_gross_income] => 47700
    [total_parking] => 6 (2 Garage)
    [trash_expense] => Array
        (
            [0] => $0
        )

[uffi] => Array
        (
        )

[unit_1_bathrooms] => 1 Full
    [unit_1_bedrooms] => 2
    [unit_1_floor] => 1
    [unit_1_lease] => Array
        (
            [0] => Y
        )

[unit_1_levels] => 2
    [unit_1_rent] => Array
        (
            [0] => 2050
        )

[unit_2_bathrooms] => 1 Full
    [unit_2_bedrooms] => 1
    [unit_2_floor] => 1
    [unit_2_lease] => Array
        (
            [0] => Y
        )

[unit_2_levels] => 2
    [unit_2_rent] => Array
        (
            [0] => 1925
        )

[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] => 57 Prospect Street, 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] => 1920
    [year_built_details] => Actual
    [year_built_source] => Public Records
    [year_renovated] => 
    [zip] => 02472
    [zoning] => RES
    [zoning_details] => 
    [media] => Array
        (
            [0] => Array
                (
                    [id] => 118357224
                    [name] => MLS1.jpg
                    [type] => gallery
                    [category] => image
                    [url] => https://www.bostonrealestate.com/wp-content/uploads/WPL/634711/MLS1.jpg
                    [index] => 1
                    [enabled] => 1
                    [created] => 2025-06-22 04:48:30
                    [modified] => 2025-06-22 04:48:30
                )

[1] => Array
                (
                    [id] => 118358143
                    [name] => MLS2.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73382729&w=1024&h=768&n=2
                    [index] => 2
                    [enabled] => 1
                    [created] => 2025-06-22 04:48:58
                    [modified] => 2025-06-22 04:48:58
                )

[2] => Array
                (
                    [id] => 118358144
                    [name] => MLS3.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73382729&w=1024&h=768&n=3
                    [index] => 3
                    [enabled] => 1
                    [created] => 2025-06-22 04:48:58
                    [modified] => 2025-06-22 04:48:58
                )

[3] => Array
                (
                    [id] => 118358145
                    [name] => MLS4.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73382729&w=1024&h=768&n=4
                    [index] => 4
                    [enabled] => 1
                    [created] => 2025-06-22 04:48:58
                    [modified] => 2025-06-22 04:48:58
                )

[4] => Array
                (
                    [id] => 118358146
                    [name] => MLS5.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73382729&w=1024&h=768&n=5
                    [index] => 5
                    [enabled] => 1
                    [created] => 2025-06-22 04:48:58
                    [modified] => 2025-06-22 04:48:58
                )

[5] => Array
                (
                    [id] => 118358147
                    [name] => MLS6.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73382729&w=1024&h=768&n=6
                    [index] => 6
                    [enabled] => 1
                    [created] => 2025-06-22 04:48:58
                    [modified] => 2025-06-22 04:48:58
                )

[6] => Array
                (
                    [id] => 118358148
                    [name] => MLS7.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73382729&w=1024&h=768&n=7
                    [index] => 7
                    [enabled] => 1
                    [created] => 2025-06-22 04:48:58
                    [modified] => 2025-06-22 04:48:58
                )

[7] => Array
                (
                    [id] => 118358149
                    [name] => MLS8.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73382729&w=1024&h=768&n=8
                    [index] => 8
                    [enabled] => 1
                    [created] => 2025-06-22 04:48:58
                    [modified] => 2025-06-22 04:48:58
                )

[8] => Array
                (
                    [id] => 118358150
                    [name] => MLS9.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73382729&w=1024&h=768&n=9
                    [index] => 9
                    [enabled] => 1
                    [created] => 2025-06-22 04:48:58
                    [modified] => 2025-06-22 04:48:58
                )

[9] => Array
                (
                    [id] => 118358151
                    [name] => MLS10.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73382729&w=1024&h=768&n=10
                    [index] => 10
                    [enabled] => 1
                    [created] => 2025-06-22 04:48:58
                    [modified] => 2025-06-22 04:48:58
                )

[10] => Array
                (
                    [id] => 118358152
                    [name] => MLS11.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73382729&w=1024&h=768&n=11
                    [index] => 11
                    [enabled] => 1
                    [created] => 2025-06-22 04:48:58
                    [modified] => 2025-06-22 04:48:58
                )

[11] => Array
                (
                    [id] => 118358153
                    [name] => MLS12.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73382729&w=1024&h=768&n=12
                    [index] => 12
                    [enabled] => 1
                    [created] => 2025-06-22 04:48:58
                    [modified] => 2025-06-22 04:48:58
                )

[12] => Array
                (
                    [id] => 118358154
                    [name] => MLS13.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73382729&w=1024&h=768&n=13
                    [index] => 13
                    [enabled] => 1
                    [created] => 2025-06-22 04:48:58
                    [modified] => 2025-06-22 04:48:58
                )

[13] => Array
                (
                    [id] => 118358155
                    [name] => MLS14.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73382729&w=1024&h=768&n=14
                    [index] => 14
                    [enabled] => 1
                    [created] => 2025-06-22 04:48:58
                    [modified] => 2025-06-22 04:48:58
                )

[14] => Array
                (
                    [id] => 118358156
                    [name] => MLS15.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73382729&w=1024&h=768&n=15
                    [index] => 15
                    [enabled] => 1
                    [created] => 2025-06-22 04:48:58
                    [modified] => 2025-06-22 04:48:58
                )

[15] => Array
                (
                    [id] => 118358157
                    [name] => MLS16.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73382729&w=1024&h=768&n=16
                    [index] => 16
                    [enabled] => 1
                    [created] => 2025-06-22 04:48:58
                    [modified] => 2025-06-22 04:48:58
                )

[16] => Array
                (
                    [id] => 118358158
                    [name] => MLS17.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73382729&w=1024&h=768&n=17
                    [index] => 17
                    [enabled] => 1
                    [created] => 2025-06-22 04:48:58
                    [modified] => 2025-06-22 04:48:58
                )

[17] => Array
                (
                    [id] => 118358159
                    [name] => MLS18.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73382729&w=1024&h=768&n=18
                    [index] => 18
                    [enabled] => 1
                    [created] => 2025-06-22 04:48:58
                    [modified] => 2025-06-22 04:48:58
                )

)

)

EXIT