A+100
Detroit, MI 48235
18312 Harlow St
$77,000
$77,000
A+100
5d
$599/mo
Estimated monthly Section 8 cashflow
Refreshed Jul 6, 2026
18312 Harlow St
Detroit, MI 48235
3 bd · 3 ba · 1,400 sqft
Est. rent $1,580/mo · HUD 2025 SAFMR · ZIP 48235
$77,000
A+100
5d
$599/mo
18312 Harlow St
Detroit, MI 48235
3 bd · 3 ba · 1,400 sqft
Est. rent $1,580/mo · HUD 2025 SAFMR · ZIP 48235
Refreshed Jul 6, 2026
Deal verdict
5d on marketA+100
Cashflow/mo
$599/moCash-flowing
List price
$77,000
5d on market
Cap rate
15.4%
Cash-on-cash
33.3%
DSCR
2.53x
Cashflow breakdown
Cash-flowing
Section 8 rent$1,580
Property tax-$99
From listing data
Net monthly cashflow$599
Annual cashflow
$7,187
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
$553,778
Appreciation
$109,899
Total return
3078%
Annualized IRR
12.2%
Cumulative cashflow
| Yr | Rent | NOI | Cashflow | Value |
|---|---|---|---|---|
| 1 | $20k | $12k | $7.7k | $79k |
Location
Flood & safety context
Local crime data unavailable — awaiting a geography-correct published release.
Flood data is shown when available.