Overview Property Details Payment Calculator Walkability

Add to favorites

Remove from favorites
Send to Friend
Watch changes on this property

Active

5 Hearn St, Watertown MA 02472

$1,200,000

Estimated $2,664/month Calculator

Multi Family

Total Units: 2

Price Per Unit: $600,000

Total Rent: 30000/year

Estimated CAP Rate:

5 Bedrooms

Baths

2400

Total Parking: 3

1,980 (0.05)

Live comfortably in one unit while generating rental income from the other. This beautifully maintained 2-family home features a turnkey 2 bed/1 bath first-floor unit currently rented through August, plus a stylish and spacious 3 bed/2 bath duplex spanning the upper two levels. Updated kitchens and modern baths create a move-in-ready lifestyle with no immediate projects needed as major systems including heat, hot water tanks, roof, and vinyl siding, are all in solid condition for added peace of mind. The top-floor primary suite offers a walk-in closet, skylights, and an expansive retreat-like feel. Ideally located near Mt. Auburn Street on the Cambridge/Belmont line, close to Mt. Auburn Hospital, cafés, supermarkets, bike paths, public transit, and everything Watertown has to offer. A smart investment and a wonderful place to call home.

This home has been viewed 7 times

Last Checked: June 15th, 2026 at 5:14am (Source: MLS PIN #73519403)

Gross Income: $30,000

Gross Expenses: $8,623

Net Income Calc: $21,377

Water Views

Annual Expenses for 5 Hearn St, Watertown MA 02472

Total Gross Expenses (Calculated)$8,623/year

APOD AvailableNo

Heating

Electricity

Water

Gas

Insurance

Sewer

Trash Removal

Repair & Maintenance

Management

Miscellaneous

Real Estate Tax8623

Annual Income & Unit Breakdown for 5 Hearn St, Watertown MA 02472

Total Gross Income (Calculated)$30,000

Unit 1

Rental Income$0

LeaseY

Bedrooms2

Bathrooms1 Full

Floor1

Levels in Unit1

Rent Includes

Unit 2

Rental Income$0

LeaseN

Bedrooms3

Bathrooms2 Full

Floor2

Levels in Unit2

Rent Includes

General Information for 5 Hearn St, Watertown MA 02472

Listing ID73519403

Property TypeMulti Family

Price1200000 ($500/SqFt)

StyleMulti Family

CityWatertown

CountyMiddlesex

Neighborhood(s)

Approximate Living Area Total2400

Approximate Lot Size (Acres)0.05

Total Parking3

Garage Parking0

Year Built1927

Year Built SourcePublic Records

Year Built DetailsActual

WaterPublic

SewerPublic Sewer

Electric220 Volts

Hot Water

Roof MaterialAsphalt/fiberglass Shingles

BasementFull

Construction MaterialsFrame

Lot Features

Foundation Description

Accessible Features

Outdoor Space

ZoningT

Water ViewsNo

Water Views Features

Waterfront0

Waterfront Features

Terms

Disclosures for 5 Hearn St, Watertown MA 02472

Lead PaintNone

UFFI

Living Area Includes BasementNo

Living Area Disclosure

Building Area SourceOwner

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)

Compensation Based On

Financial Information for 5 Hearn St, Watertown MA 02472

Real Estate Taxes8623

Tax Year2025

Assessed Value$738,300

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 5 Hearn St, Watertown MA 02472

Neighborhood(s)

Area AmenitiesWalk/jog Trails

Contact Information for 5 Hearn St, Watertown MA 02472

Agent

Name: AD Advisors Team

Office

Name: Block Realty

Phone: 617-505-3324

Team Members

Name: Arthur Deych

Payment Calculator

, Interest

Property Taxes 718.58

Principal & Interest 7394.02

HOA Dues

Term

Interest

Home Price

Down Payment

Exclusive Listing Agent

Block Realty

AD Advisors Team

Agent Phone

Office Phone

(617) 505-3324

Text Agent Call Agent Call Office

Array
(
    [acres] => Approx. 0.05 acres (1,980 SqFt)
    [add_date] => 2026-05-15 11:43:35
    [address] => Hearn St
    [agent] => Array
        (
            [address] => 
            [city] => 
            [id] => CN259078
            [name] => AD Advisors Team
            [national_association] => 
            [office] => AN7557
            [state] => 
            [zip] => 
        )

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

[appliances] => Array
        (
        )

[approx_living_area_total] => 2400
    [approx_lot_size_acres] => 0.05
    [approx_lot_size_sqft] => 1980
    [assessed_value] => $738,300
    [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] => Owner
        )

[building_management] => Array
        (
        )

[building_debug] => 
    [building_id] => 
    [building_parent] => 0
    [building_name] => 
    [building_name_from_address] => 
    [building_url] => 
    [buyer_agent_compensation] => 
    [buyer_agent_id] => 
    [buyer_office_id] => 
    [c_style] => Array
        (
        )

[c_type] => Array
        (
            [0] => Multi Family
        )

[cap_rate] => 
    [city] => Watertown
    [community_features] => Array
        (
            [0] => Walk/jog Trails
        )

[compensation_based_on] => Array
        (
        )

[complex_complete] => Array
        (
        )

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

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

[cooperating_agent_commission] => Array
        (
        )

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

[deposit_required] => Array
        (
        )

[deqe] => 
    [description] => Live comfortably in one unit while generating rental income from the other. This beautifully maintained 2-family home features a turnkey 2 bed/1 bath first-floor unit currently rented through August, plus a stylish and spacious 3 bed/2 bath duplex spanning the upper two levels. Updated kitchens and modern baths create a move-in-ready lifestyle with no immediate projects needed as major systems including heat, hot water tanks, roof, and vinyl siding, are all in solid condition for added peace of mind. The top-floor primary suite offers a walk-in closet, skylights, and an expansive retreat-like feel. Ideally located near Mt. Auburn Street on the Cambridge/Belmont line, close to Mt. Auburn Hospital, cafés, supermarkets, bike paths, public transit, and everything Watertown has to offer. A smart investment and a wonderful place to call home.
    [disclosures] => 
    [documents_available] => Array
        (
        )

[electric] => Array
        (
            [0] => 220 Volts
        )

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

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

[insurance_required] => Array
        (
        )

[interior_features] => Array
        (
        )

[last_month_required] => Array
        (
        )

[last_sync_date] => 2026-06-15 05:14:29
    [laundry_features] => Array
        (
        )

[lead_paint] => Array
        (
            [0] => None
        )

[lease_term] => Array
        (
        )

[levels_in_unit] => 3
    [living_area] => 
    [living_area_disclosure] => Array
        (
        )

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

[lot_features] => Array
        (
        )

[management_expense] => Array
        (
        )

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

[mls_area] => 
    [mls_id] => 73519403
    [neighborhoods] => 
    [net_income_calc] => 21377
    [net_operating_income] => Array
        (
        )

[number_of_lots] => Array
        (
        )

[number_of_units] => 2
    [office] => Array
        (
            [id] => AN7557
            [name] => Block Realty
            [phone] => 617-505-3324
        )

[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] => 1200000
    [price_per_sqft] => 500
    [price_per_unit] => 600000
    [private_pool] => 
    [property_sub_type] => Array
        (
            [0] => Multi Family
        )

[real_estate_tax] => 8623
    [references_required] => Array
        (
        )

[rent_includes] => Array
        (
        )

[repair_maintenance_expense] => Array
        (
        )

[road_frontage_type] => Array
        (
        )

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

[rooms] => 10
    [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] => Active
        )

[street_number] => 5
    [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] => 
    [tag_generator] => 
    [tag_green_features] => 
    [tag_laundry] => 
    [tag_lead_paint_free] => 1
    [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] => 1
    [tax_year] => 2025
    [team] => BB807636,CN259078
    [team_agents] => Array
        (
            [BB807636] => Array
                (
                    [agent_mls_id] => BB807636
                    [full_name] => Arthur Deych
                    [address] => 4 Harbor View Ave
                    [city] => Winthrop
                    [state] => MA
                    [postal_code] => 02152
                    [national_association_id] => 449535354
                    [office_mls_id] => AN7557
                )

[CN259078] => Array
                (
                    [agent_mls_id] => CN259078
                    [full_name] => Dimitry Neyshtadt
                    [address] => 27 Meredith Center Road
                    [city] => Meredith
                    [state] => NH
                    [postal_code] => 03253
                    [national_association_id] => 
                    [office_mls_id] => AN7557
                )

)

[terms] => Array
        (
        )

[timber_acres] => 
    [title_5] => 
    [total_gross_expense] => 8623
    [total_gross_income] => 30000
    [total_parking] => 3
    [trash_expense] => Array
        (
        )

[travel_routes] => 
    [uffi] => Array
        (
        )

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

[unit_1_levels] => 1
    [unit_1_rent] => Array
        (
        )

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

[unit_2_levels] => 2
    [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] => 5 Hearn St, Watertown MA 02472
    [utilities] => Array
        (
            [0] => 110 Volts
        )

[view] => Array
        (
        )

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

[water_expense] => Array
        (
        )

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

[water_views_features] => Array
        (
        )

[waterfront] => 0
    [waterfront_features] => Array
        (
        )

[raw] => 
)

EXIT

32 More Photos