A+94
Detroit, MI 48227
12283 Cheyenne St
$80,000
$80,000
A+94
89d
$557/mo
Estimated monthly Section 8 cashflow
Refreshed Jul 6, 2026
12283 Cheyenne St
Detroit, MI 48227
4 bd · 2 ba · 3,282 sqft
Est. rent $1,550/mo · HUD 2025 SAFMR · ZIP 48227
$80,000
A+94
89d
$557/mo
12283 Cheyenne St
Detroit, MI 48227
4 bd · 2 ba · 3,282 sqft
Est. rent $1,550/mo · HUD 2025 SAFMR · ZIP 48227
Refreshed Jul 6, 2026
Deal verdict
89d on marketA+94
Cashflow/mo
$557/moCash-flowing
List price
$80,000
89d on market
Cap rate
14.5%
Cash-on-cash
29.9%
DSCR
2.37x
Cashflow breakdown
Cash-flowing
Section 8 rent$1,550
Property tax-$103
From listing data
Net monthly cashflow$557
Annual cashflow
$6,687
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
$530,999
Appreciation
$114,181
Total return
2880%
Annualized IRR
12.0%
Cumulative cashflow
| Yr | Rent | NOI | Cashflow | Value |
|---|---|---|---|---|
| 1 | $19k | $12k | $7.2k | $82k |
Location
Flood & safety context
Local crime data unavailable — awaiting a geography-correct published release.
Flood data is shown when available.