A+100
Highland Park, MI 48203
20001 Yacama Rd
$53,000
$53,000
A+100
0d
$741/mo
Estimated monthly Section 8 cashflow
Refreshed Jul 6, 2026
20001 Yacama Rd
Highland Park, MI 48203
4 bd · 2 ba
Est. rent $1,550/mo · HUD 2025 SAFMR · ZIP 48203
$53,000
A+100
0d
$741/mo
20001 Yacama Rd
Highland Park, MI 48203
4 bd · 2 ba
Est. rent $1,550/mo · HUD 2025 SAFMR · ZIP 48203
Refreshed Jul 6, 2026
Deal verdict
0d on marketA+100
Cashflow/mo
$741/moCash-flowing
List price
$53,000
0d on market
Cap rate
22.9%
Cash-on-cash
59.9%
DSCR
3.74x
Cashflow breakdown
Cash-flowing
Section 8 rent$1,550
Property tax-$68
From listing data
Net monthly cashflow$741
Annual cashflow
$8,887
30-yr trend
Assumes 25% down · 7.20% APR · 30-yr fixed. Open the calculator to change assumptions.
Estimates only, based on HUD FMR and conservative defaults. Verify all numbers independently. Not investment advice.
30-year projection
FRED-driven
Total cashflow
$605,276
Appreciation
$75,645
Total return
4588%
Annualized IRR
13.7%
Cumulative cashflow
| Yr | Rent | NOI | Cashflow | Value |
|---|---|---|---|---|
| 1 | $19k | $13k | $9.4k | $55k |
Location
Flood & safety context
Local crime data unavailable — awaiting a geography-correct published release.
Flood data is shown when available.