25 Adams Cir #B Devens — Photo 1 of 22
$789,000
Investment Analysis — 25 Adams Cir #B
Devens, MA 01434
Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 4-bedroom in 01434 carries an estimated $3,390/mo in gross rent — about a 2.41% cap rate and $19,049/yr in estimated NOI at the $789,000 list price. Adjust every assumption in the calculator below.
Beds
4
Baths
3
SqFt
2,094
Style
Single Family
Built
2026
The first of 12 homes to be built in Devens newest development. Adams Circle will feature 12 energy efficient modular homes w/high end finishes built by Reframe Systems. These state-of-the-art homes will offer 4 bedrooms and 3 bathrooms. The primary suite will have a large walk-in closet that leads to a full bath. The 1st floor offers a bedroom and a full bath allowing for 1st floor living! Designed to meet the needs of today's modern families the space is flexible and comfortable. Perfect for the growing family/multi-generational/or the work at home set up. Made with sustainable materials these homes have high performance efficiency for maximum comfort and daily savings. Adams Cir homes are precision engineered, airtight homes that ensure superior air quality and stable temps in every season. The first of the 12 homes will be available for occupancy August 2026, and the entire community should be finished up by late November 2026!
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 MLS and other third-party data may be inaccurate or out of date.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.
Property Details
Financials
Parking
Interior Specifications
Climate & Utilities
Building & Exterior
Property & Lot
Amenities & Appliances
Electric Water Heater • Water Heater • Range • Dishwasher • Microwave • Refrigerator • Washer • Dryer
Neighborhood
Public Transportation • Shopping • Park • Walk/Jog Trails • Golf • Conservation Area
Geography
Floorplan Breakdown
Structural Layout
Living Room
Lvl FirstCeiling Fan(s), Open Floorplan, Recessed Lighting
Dining Room
Lvl FirstExterior Access, Open Floorplan, Recessed Lighting, Slider
Kitchen
Lvl Main,FirstCountertops - Stone/Granite/Solid, Kitchen Island, Open Floorplan, Recessed Lighting, Lighting - Pendant
Master Bedroom
Lvl SecondBathroom - Full, Walk-In Closet(s), Recessed Lighting
Bedroom 2
Lvl SecondBedroom 3
Lvl SecondCloset, Recessed Lighting
Bedroom 4
Lvl Main,FirstCloset, Recessed Lighting
Bathroom 1
Lvl FirstBathroom - 3/4, Bathroom - With Shower Stall, Recessed Lighting
Bathroom 2
Lvl SecondBathroom - Full, Bathroom - Double Vanity/Sink, Bathroom - With Tub & Shower, Recessed Lighting
Bathroom 3
Lvl SecondBathroom - Full, Bathroom - Double Vanity/Sink, Bathroom - With Shower Stall, Recessed Lighting
Listing Agent: Knox Real Estate Group
Listing Office: William Raveis R.E. & Home Services
MLS® Number: 73496962
