A+100
Detroit, MI 48205
20074 Goulburn St
$29,900
$29,900
A+100
0d
$883/mo
Estimated monthly Section 8 cashflow
Refreshed Jul 6, 2026
20074 Goulburn St
Detroit, MI 48205
3 bd · 1 ba · 1,023 sqft
Est. rent $1,530/mo · HUD 2025 SAFMR · ZIP 48205
$29,900
A+100
0d
$883/mo
20074 Goulburn St
Detroit, MI 48205
3 bd · 1 ba · 1,023 sqft
Est. rent $1,530/mo · HUD 2025 SAFMR · ZIP 48205
Refreshed Jul 6, 2026
Deal verdict
0d on marketA+100
Cashflow/mo
$883/moCash-flowing
List price
$29,900
0d on market
Cap rate
41.6%
Cash-on-cash
126.6%
DSCR
6.80x
Cashflow breakdown
Cash-flowing
Section 8 rent$1,530
Property tax-$38
From listing data
Net monthly cashflow$883
Annual cashflow
$10,599
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
$659,116
Appreciation
$42,675
Total return
8383%
Annualized IRR
16.0%
Cumulative cashflow
| Yr | Rent | NOI | Cashflow | Value |
|---|---|---|---|---|
| 1 | $19k | $13k | $11k | $31k |
Location
Flood & safety context
Local crime data unavailable — awaiting a geography-correct published release.
Flood data is shown when available.