Home › 103 Devon St, Boston MA 02121 › Analyze

Property Analyzer

103 Devon St, Boston MA 02121 — $375,697 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.

103 Devon St, Boston MA 02121
Investment Analysis

103 Devon St, Boston MA 02121

$375,697 · 2 units · MLS# 73397812
Prepared by Signal Real Estate · investingboston.com

Rent roll (per unit)

Set all units to
Total monthly rent: $6,600 (2 units)

Acquisition & financing (one-time)

Down payment%· $93,924 down

Operating (recurring)

Results

Gross scheduled income$79,200/yr
Net operating income (NOI)$50,419/yr
Cap rate13.4%
GRM4.7
Loan amount$281,773
Mortgage (P&I)$1,875/mo
Cash invested (down + CapEx)$93,924
Annual cash flow$27,923
Cash-on-cash return29.7%
DSCR2.24

Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.

← Back to listing

Justin Rollo, Broker Associate at Signal Real Estate
Justin Rollo — Broker Associate, Signal Real Estate · MA Lic. #9534264

Justin Rollo is a Broker Associate with Signal Real Estate (MA Lic. #9534264) and a lifelong Massachusetts resident. Over 14 years and hundreds of transactions, he has worked investment properties — multi-families and house-hacking — across Greater Boston full-time. Away from real estate, Justin is a proud dad, youth coach and local school-committee member — and a former professional poker player who still loves golf and following local sports.

📞 978-790-4381📍 25 Braintree Hill Park, Suite 200, Braintree, MA 02184
Signal Real EstateLinkedInZillowFacebook