Overview Property Details Payment Calculator Walkability

Add to favorites

Remove from favorites
Send to Friend
Watch changes on this property

198-200 Belmont Street, Watertown MA 02472

Active

198-200 Belmont Street, Watertown MA 02472

$3,190,000

Estimated $6,006/month Calculator

Multi Family

Total Units: 2

Price Per Unit: $1,595,000

Total Rent: 204000/year

Estimated CAP Rate:

8 Bedrooms

Baths

6568

Total Parking: 6 (2 Garage)

7,520 (0.17)

Two new-construction townhomes at The Avenor, offered together on the Watertown/Cambridge line. Built by ARCO Design & Build, 198 and 200 Belmont Street total approximately 6,567 square feet. Each home has four bedrooms, four full and one half baths, a finished lower level, private garage and one exterior parking space. Projected market rent of $8,500 per home, $204,000 gross annually. Delivered vacant and ready to lease or occupy, a strong fit for investors, extended family, or an owner living in one home with income from the other. Open-concept living, custom millwork and refined finishes throughout. Convenient to Harvard Square and Boston, with shopping, dining and public transportation nearby. Also listed individually.

This home has been viewed 2 times

Last Checked: November 4th, 2026 at 10:28am (Source: MLS PIN #73598348)

Gross Income: $204,000

Gross Expenses: $10,699

Net Income Calc: $193,301

Annual Expenses for 198-200 Belmont Street, Watertown MA 02472

Total Gross Expenses (Calculated)$10,699/year

APOD AvailableNo

Heating

Electricity

Water

Gas

Insurance

Sewer

Trash Removal

Repair & Maintenance

Management

Miscellaneous

Real Estate Tax9999

Annual Income & Unit Breakdown for 198-200 Belmont Street, Watertown MA 02472

Total Gross Income (Calculated)$204,000

Unit 1

Rental Income$0

LeaseN

Bedrooms4

Bathrooms4 Full, 1 Half

Floor1

Levels in Unit4

Rent Includes

Unit 2

Rental Income$0

LeaseN

Bedrooms4

Bathrooms4 Full, 1 Half

Floor1

Levels in Unit4

Rent Includes

General Information for 198-200 Belmont Street, Watertown MA 02472

Listing ID73598348

Property TypeMulti Family

Price3190000 ($485.69/SqFt)

StyleMulti Family

CityWatertown

CountyMiddlesex

Neighborhood(s)

Approximate Living Area Total6568

Approximate Lot Size (Acres)0.17

Total Parking6 (2 Garage)

Garage Parking2

Year Built2026

Year Built SourceBuilder

Year Built DetailsApproximate

WaterPublic

SewerPublic Sewer

Electric

Hot Water

Roof Material

BasementFull

Construction MaterialsFrame

Lot Features

Foundation Description

Accessible Features

Outdoor Space

Zoning9999

Water Views

Water Views Features

Waterfront0

Waterfront Features

Terms

Disclosures for 198-200 Belmont Street, Watertown MA 02472

Lead PaintNone

UFFI

Living Area Includes BasementYes

Living Area Disclosure

Building Area SourceOther

ExclusionsWall Mounted Tv's-Brackets To Remain

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 198-200 Belmont Street, Watertown MA 02472

Real Estate Taxes9999

Tax Year2026

Assessed Value$9,999

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 198-200 Belmont Street, Watertown MA 02472

Neighborhood(s)

Area AmenitiesWalk/jog Trails

Contact Information for 198-200 Belmont Street, Watertown MA 02472

Agent

Name: Khoury Group

Office

Name: Serhant

Phone: 617-250-0559

Team Members

Payment Calculator

, Interest

Property Taxes 833.25

Principal & Interest 19655.77

HOA Dues

Term

Interest

Home Price

Down Payment

Exclusive Listing Agent

Serhant

Khoury Group

Agent Phone

Office Phone

(617) 250-0559

Text Agent Call Agent Call Office

Array
(
    [acres] => Approx. 0.17 acres (7,520 SqFt)
    [add_date] => 2026-11-04 10:28:39
    [address] => Belmont Street
    [agent] => Array
        (
            [address] => 
            [city] => 
            [id] => CN204600
            [name] => Khoury Group
            [national_association] => 
            [office] => AN9455
            [state] => 
            [zip] => 
        )

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

[appliances] => Array
        (
        )

[approx_living_area_total] => 6568
    [approx_lot_size_acres] => 0.17
    [approx_lot_size_sqft] => 7520
    [assessed_value] => $9,999
    [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] => 8
    [building_amenities] => Array
        (
        )

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

[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] => Two new-construction townhomes at The Avenor, offered together on the Watertown/Cambridge line. Built by ARCO Design & Build, 198 and 200 Belmont Street total approximately 6,567 square feet. Each home has four bedrooms, four full and one half baths, a finished lower level, private garage and one exterior parking space. Projected market rent of $8,500 per home, $204,000 gross annually. Delivered vacant and ready to lease or occupy, a strong fit for investors, extended family, or an owner living in one home with income from the other. Open-concept living, custom millwork and refined finishes throughout. Convenient to Harvard Square and Boston, with shopping, dining and public transportation nearby. Also listed individually.
    [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] => Wall Mounted Tv's-Brackets To Remain
        )

[exterior_features] => Array
        (
        )

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

[fireplaces] => Array
        (
        )

[first_month_required] => Array
        (
        )

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

[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] => 
    [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] => 2026-11-04 10:28:39
    [laundry_features] => Array
        (
        )

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

[lease_term] => Array
        (
        )

[levels_in_unit] => 8
    [living_area] => 
    [living_area_disclosure] => Array
        (
        )

[living_area_includes_basement] => Array
        (
            [0] => Yes
        )

[lot_features] => Array
        (
        )

[management_expense] => Array
        (
        )

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

[mls_area] => 
    [mls_id] => 73598348
    [neighborhoods] => 
    [net_income_calc] => 193301
    [net_operating_income] => Array
        (
        )

[number_of_lots] => Array
        (
        )

[number_of_units] => 2
    [office] => Array
        (
            [id] => AN9455
            [name] => Serhant
            [phone] => 617-250-0559
        )

[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] => 3190000
    [price_per_sqft] => 485.69
    [price_per_unit] => 1595000
    [private_pool] => 
    [property_sub_type] => Array
        (
            [0] => Multi Family
        )

[real_estate_tax] => 9999
    [references_required] => Array
        (
        )

[rent_includes] => Array
        (
        )

[repair_maintenance_expense] => Array
        (
        )

[road_frontage_type] => Array
        (
        )

[roof_material] => Array
        (
        )

[rooms] => 20
    [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] => 198-200
    [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] => 
    [tax_year] => 2026
    [team] => CN204600
    [team_agents] => Array
        (
            [CN204600] => Array
                (
                    [agent_mls_id] => CN204600
                    [full_name] => Antonio Khoury
                    [address] => 665 Washington Street  #2370
                    [city] => Boston
                    [state] => MA
                    [postal_code] => 02114
                    [national_association_id] => 
                    [office_mls_id] => AN9455
                )

)

[terms] => Array
        (
        )

[timber_acres] => 
    [title_5] => 
    [total_gross_expense] => 10699
    [total_gross_income] => 204000
    [total_parking] => 6 (2 Garage)
    [trash_expense] => Array
        (
        )

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

[unit_1_bathrooms] => 4 Full, 1 Half
    [unit_1_bedrooms] => 4
    [unit_1_floor] => 1
    [unit_1_lease] => Array
        (
            [0] => N
        )

[unit_1_levels] => 4
    [unit_1_rent] => Array
        (
        )

[unit_2_bathrooms] => 4 Full, 1 Half
    [unit_2_bedrooms] => 4
    [unit_2_floor] => 1
    [unit_2_lease] => Array
        (
            [0] => N
        )

[unit_2_levels] => 4
    [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] => 198-200 Belmont Street, Watertown MA 02472
    [utilities] => Array
        (
        )

[view] => Array
        (
        )

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

[water_expense] => Array
        (
        )

[water_views] => Array
        (
        )

[water_views_features] => Array
        (
        )

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

[raw] => 
)

EXIT

19 More Photos