A+100
Detroit, MI 48224
4650 Devonshire Rd
$55,000
$55,000
A+100
13d
$741/mo
Estimated monthly Section 8 cashflow
Refreshed Jul 6, 2026
4650 Devonshire Rd
Detroit, MI 48224
3 bd · 2 ba · 1,693 sqft
Est. rent $1,570/mo · HUD 2025 SAFMR · ZIP 48224
$55,000
A+100
13d
$741/mo
4650 Devonshire Rd
Detroit, MI 48224
3 bd · 2 ba · 1,693 sqft
Est. rent $1,570/mo · HUD 2025 SAFMR · ZIP 48224
Refreshed Jul 6, 2026
Deal verdict
13d on marketA+100
Cashflow/mo
$741/moCash-flowing
List price
$55,000
13d on market
Cap rate
22.3%
Cash-on-cash
57.8%
DSCR
3.65x
Cashflow breakdown
Cash-flowing
Section 8 rent$1,570
Property tax-$71
From listing data
Net monthly cashflow$741
Annual cashflow
$8,894
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
$609,457
Appreciation
$78,499
Total return
4467%
Annualized IRR
13.6%
Cumulative cashflow
| Yr | Rent | NOI | Cashflow | Value |
|---|---|---|---|---|
| 1 | $19k | $13k | $9.4k | $57k |
Location
Flood & safety context
Local crime data unavailable — awaiting a geography-correct published release.
Flood data is shown when available.