Investment Analysis — 131 Coolidge Avenue #122

Watertown, MA 02472 — East Watertown

Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 2-bedroom in 02472 carries an estimated $3,210/mo in gross rent — about a 2.20% cap rate and $15,368/yr in estimated NOI at the $698,000 list price. Adjust every assumption in the calculator below.

View Standard Listing

Beds

Baths

SqFt

1,270

Style

Condominium

Built

1981

Offered as an investment property only at this time, the condo is rented until 06/30/27 ($3,000/13 1/2 months lease, $40,500/year). This meticulously renovated East Watertown 2-BR, 2-full baths condominium is located in the Charles River Towers and is in turn-key condition. It offers an expansive open-concept living/dining room, a brand-new kitchen featuring sleek cabinetry, quartz countertops, stainless steel appliances and two newly renovated baths, one assigned parking space #94 and a bike rack in the garage along with an extra storage bin. A large meeting room on the main floor can be reserved for private events. It also hosts reading clubs, games and a small library. This prime location offers a much sought-after proximity to the scenic Charles River bike paths and the vibrant shops, dining, and entertainment at Arsenal Yards. With easy access to Cambridge, Boston, and major transit routes, this is a rare opportunity that is truly not to be missed

Estimates — not financial advice

These figures are illustrative estimates for informational purposes only — not an appraisal, valuation, or guarantee of rent, income, or returns, and not financial, tax, or investment advice. Rent is either the figure reported on the MLS listing — in-place rent that may differ from market and is not verified against the actual leases — or, where the listing reports none, an estimate from HUD Small Area Fair Market Rents, a government benchmark that may differ from actual market rent. Each figure is labelled with its source. Cap rate, NOI, and returns depend on the assumptions shown, which you can change. MLS and other third-party data may be inaccurate or out of date. Verify all figures independently and consult your own financial, tax, and legal advisors before making any investment decision.