
61 Wilmot St Watertown — Photo 1 of 23
Recent Drop: $76,000
$1,099,000
Investment Analysis — 61 Wilmot St
Watertown, MA 02472
Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 3-bedroom in 02472 carries an estimated $3,850/mo in gross rent — about a 2.22% cap rate and $24,421/yr in estimated NOI at the $1,099,000 list price. Adjust every assumption in the calculator below.
Beds
3
Baths
2.5
SqFt
1,837
Style
Single Family
Built
1910
This home preserves the original character of an early 20th century Colonial while adding modern conveniences, including central heat and A/C, radiant heat for cozy winters, updated electrical, insulation throughout, new water main and foundation wall and EV readiness. It's steps away from the newly built Cunniff elementary school. The first floor seamlessly connects the contemporary kitchen with sun-filled living and dining areas. The second floor offers three bedrooms and a bathroom, with the primary bedroom positioned to easily extend over the existing first-floor build-out, creating an opportunity for spacious walk-in closet and private primary bathroom. Original details remain throughout, including the inviting living room and dining room. Outside, a newly designed driveway provides 3 parking spaces alongside a new retaining wall. The sport court can easily become a patio, lawn, or play area. Temporarily withdrawn due to change in seller's move-out timeline.
ADU Potential
Massachusetts allows one accessory dwelling unit by right in single-family zoning districts statewide (M.G.L. c. 40A §3; 760 CMR 71.00, effective Feb 2025). Estimated maximum ADU size for this property: 900 sq ft (the lesser of 900 sq ft or half the 1,837 sq ft principal dwelling). Lot size: 4,904 sq ft.
Based on listing data, which indicates the property type — not the zoning district. Local dimensional, septic (Title 5), and historic-district requirements still apply. Not legal advice — verify with the municipality.
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.
Open Houses
Property Details
Financials
Parking
Interior Specifications
Climate & Utilities
Building & Exterior
Property & Lot
Amenities & Appliances
Gas Water Heater • Oven • Dishwasher • Disposal • Range • Refrigerator • Freezer
Neighborhood
Public Transportation • Shopping • Tennis Court(s) • Park • Golf • Medical Facility
Geography
Floorplan Breakdown
Structural Layout
Living Room
Lvl First16 x 15
Flooring - Hardwood, Window(s) - Bay/Bow/Box
Dining Room
Lvl First12 x 11
Flooring - Hardwood, Lighting - Pendant
Kitchen
Lvl First16 x 10
Flooring - Hardwood, Balcony / Deck, Pantry, Countertops - Stone/Granite/Solid, Breakfast Bar / Nook, Exterior Access, Open Floorplan, Recessed Lighting
Family Room
Lvl Basement25 x 16
Flooring - Stone/Ceramic Tile, Exterior Access, Recessed Lighting
Master Bedroom
Lvl Second14 x 9
Flooring - Hardwood, Lighting - Overhead
Bedroom 2
Lvl Second13 x 6
Bedroom 3
Lvl Second13 x 9
Flooring - Hardwood, Lighting - Overhead
Bathroom 1
Lvl First6 x 3
Bathroom - Half, Flooring - Stone/Ceramic Tile
Bathroom 2
Lvl Second9 x 6
Bathroom - Full, Flooring - Stone/Ceramic Tile, Lighting - Sconce
Bathroom 3
Lvl Basement11 x 7
Bathroom - Full, Flooring - Stone/Ceramic Tile, Recessed Lighting
Property History
$1,099,000
Was $1,175,000
Sep 9, 2026
MLS® 73553421
$1,175,000
Jul 22, 2026
MLS® 73553421
Listing Agent: Aphrodite Karpouzis
Listing Office: Gibson Sotheby's International Realty
MLS® Number: 73553421