Overview Property Details Payment Calculator Walkability

Add to favorites

Remove from favorites
Send to Friend
Watch changes on this property

Pending

25-27 Flint Rd, Watertown MA 02472

$1,599,000

Estimated $3,980/month Calculator

Multi Family

Total Units: 2

Price Per Unit: $799,500

Total Rent: 36000/year

Estimated CAP Rate:

4 Bedrooms

Baths

3000

Total Parking: 10 (2 Garage)

5,791 (0.13)

INVESTORS, OWNER-OCCUPANTS, and 1031 BUYERS — TAKE NOTICE! This highly desirable, fully renovated two-family home abutting Oakley Country Club delivers turnkey living, strong rental potential, and an unbeatable Watertown location. Both units feature newer gourmet kitchens with quality cabinetry and high-end baths, along with new composite rear porches recently rebuilt for long-lasting durability. Major updates, including siding, replacement windows, electrical, central air, gas heat, and tankless hot water, ensuring modern comfort and efficiency throughout. Set on a beautifully landscaped lot, the property offers a detached garage, ample parking, and inviting outdoor space. With nothing left to do but move in, this is an exceptional opportunity for those seeking a renovated multi-family with expansion potential in the walk up attic and basement, in a prime neighborhood. Minutes to Harvard Square, Boston, the Mass Pike, and Route 2, 25–27 Flint Road combines convenience, quality, and long-term value.

This home has been viewed 31 times

Last Checked: September 15th, 2026 at 8:03am (Source: MLS PIN #73556838)

Gross Income: $36,000

Gross Expenses: $16,651

Net Income Calc: $19,349

Water Views

Annual Expenses for 25-27 Flint Rd, Watertown MA 02472

Total Gross Expenses (Calculated)$16,651/year

APOD AvailableNo

Heating

Electricity

Water

Gas

Insurance

Sewer

Trash Removal

Repair & Maintenance

Management

Miscellaneous

Real Estate Tax16651

Annual Income & Unit Breakdown for 25-27 Flint Rd, Watertown MA 02472

Total Gross Income (Calculated)$36,000

Unit 1

Rental Income$0

LeaseY

Bedrooms2

Bathrooms1 Full

Floor1

Levels in Unit1

Rent Includes

Unit 2

Rental Income$0

LeaseN

Bedrooms2

Bathrooms1 Full

Floor2

Levels in Unit1

Rent Includes

General Information for 25-27 Flint Rd, Watertown MA 02472

Listing ID73556838

Property TypeMulti Family / 2 Family

Price1599000 ($533/SqFt)

Style2 Family - 2 Units Up/down

CityWatertown

CountyMiddlesex

Neighborhood(s)

Approximate Living Area Total3000

Approximate Lot Size (Acres)0.13

Total Parking10 (2 Garage)

Garage Parking2

Year Built1925

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 SpaceCovered

ZoningT

Water ViewsNo

Water Views Features

Waterfront0

Waterfront Features

Terms

Disclosures for 25-27 Flint Rd, Watertown MA 02472

Lead PaintNone

UFFINo

Living Area Includes BasementNo

Living Area Disclosure

Building Area SourcePublic Records

ExclusionsWine Refrigerator

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 25-27 Flint Rd, Watertown MA 02472

Real Estate Taxes16651

Tax Year2026

Assessed Value$1,364,800

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 25-27 Flint Rd, Watertown MA 02472

Elementary SchoolHosmer

Middle SchoolMiddle

High SchoolWatertown

Neighborhood(s)

Area AmenitiesWalk/jog Trails

Contact Information for 25-27 Flint Rd, Watertown MA 02472

Agent

Name: Brian J. Fitzpatrick

Office

Name: Coldwell Banker Realty - Waltham

Phone: 781-893-0808

Team Members

Payment Calculator

, Interest

Property Taxes 1387.58

Principal & Interest 9852.53

HOA Dues

Term

Interest

Home Price

Down Payment

Exclusive Listing Agent

Coldwell Banker Realty - Waltham

Brian J. Fitzpatrick

Agent Phone

Office Phone

(781) 893-0808

Text Agent Call Agent Call Office

Array
(
    [acres] => Approx. 0.13 acres (5,791 SqFt)
    [add_date] => 2026-07-30 12:08:37
    [address] => Flint Rd
    [agent] => Array
        (
            [address] => 195 Waltham Street
            [city] => West Newton
            [id] => BB911011
            [name] => Brian J. Fitzpatrick
            [national_association] => 449519683
            [office] => AN6239
            [state] => MA
            [zip] => 02465
        )

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

[appliances] => Array
        (
        )

[approx_living_area_total] => 3000
    [approx_lot_size_acres] => 0.13
    [approx_lot_size_sqft] => 5791
    [assessed_value] => $1,364,800
    [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] => 4
    [building_amenities] => Array
        (
        )

[building_area_source] => Array
        (
            [0] => Public Records
        )

[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
        (
            [0] => 2 Family
        )

[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] => INVESTORS, OWNER-OCCUPANTS, and 1031 BUYERS — TAKE NOTICE! This highly desirable, fully renovated two-family home abutting Oakley Country Club delivers turnkey living, strong rental potential, and an unbeatable Watertown location. Both units feature newer gourmet kitchens with quality cabinetry and high-end baths, along with new composite rear porches recently rebuilt for long-lasting durability. Major updates, including siding, replacement windows, electrical, central air, gas heat, and tankless hot water, ensuring modern comfort and efficiency throughout. Set on a beautifully landscaped lot, the property offers a detached garage, ample parking, and inviting outdoor space. With nothing left to do but move in, this is an exceptional opportunity for those seeking a renovated multi-family with expansion potential in the walk up attic and basement, in a prime neighborhood. Minutes to Harvard Square, Boston, the Mass Pike, and Route 2, 25–27 Flint Road combines convenience, quality, and long-term value.
    [disclosures] => 
    [documents_available] => Array
        (
        )

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

[electric_expense] => Array
        (
        )

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

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

[estimated_monthly_payment] => 
    [exclusions] => Array
        (
            [0] => Wine Refrigerator
        )

[exterior_features] => Array
        (
            [0] => Porch
        )

[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] => 2
    [gas] => Array
        (
        )

[gas_expense] => Array
        (
        )

[gross_income] => Array
        (
        )

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

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

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

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

[insurance_required] => Array
        (
        )

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

[last_month_required] => Array
        (
        )

[last_sync_date] => 2026-09-15 08:03:35
    [laundry_features] => Array
        (
        )

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

[lease_term] => Array
        (
        )

[levels_in_unit] => 4
    [living_area] => 
    [living_area_disclosure] => Array
        (
        )

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

[lot_features] => Array
        (
        )

[management_expense] => Array
        (
        )

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

[mls_area] => 
    [mls_id] => 73556838
    [neighborhoods] => 
    [net_income_calc] => 19349
    [net_operating_income] => Array
        (
        )

[number_of_lots] => Array
        (
        )

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

[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
        (
            [0] => Covered
        )

[perc_test] => Array
        (
        )

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

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

[price] => 1599000
    [price_per_sqft] => 533
    [price_per_unit] => 799500
    [private_pool] => 
    [property_sub_type] => Array
        (
            [0] => 2 Family - 2 Units Up/down
        )

[real_estate_tax] => 16651
    [references_required] => Array
        (
        )

[rent_includes] => Array
        (
        )

[repair_maintenance_expense] => Array
        (
        )

[road_frontage_type] => Array
        (
        )

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

[rooms] => 13
    [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] => Pending
        )

[street_number] => 25-27
    [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] => 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] => 2026
    [team] => BB911011
    [team_agents] => Array
        (
            [BB911011] => Array
                (
                    [agent_mls_id] => BB911011
                    [full_name] => Tricia Monasterio
                    [address] => 867 Main Street
                    [city] => Waltham
                    [state] => MA
                    [postal_code] => 02451
                    [national_association_id] => 456010178
                    [office_mls_id] => AN6239
                )

)

[terms] => Array
        (
        )

[timber_acres] => 
    [title_5] => 
    [total_gross_expense] => 16651
    [total_gross_income] => 36000
    [total_parking] => 10 (2 Garage)
    [trash_expense] => Array
        (
        )

[travel_routes] => 
    [uffi] => Array
        (
            [0] => No
        )

[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] => 1 Full
    [unit_2_bedrooms] => 2
    [unit_2_floor] => 2
    [unit_2_lease] => Array
        (
            [0] => N
        )

[unit_2_levels] => 1
    [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] => 25-27 Flint Rd, 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

37 More Photos