A+100
Detroit, MI 48221
20127 Birwood St
$79,000
$79,000
A+100
4d
$543/mo
Estimated monthly Section 8 cashflow
Refreshed Jul 6, 2026
20127 Birwood St
Detroit, MI 48221
3 bd · 1 ba · 915 sqft
Est. rent $1,520/mo · HUD 2025 SAFMR · ZIP 48221
$79,000
A+100
4d
$543/mo
20127 Birwood St
Detroit, MI 48221
3 bd · 1 ba · 915 sqft
Est. rent $1,520/mo · HUD 2025 SAFMR · ZIP 48221
Refreshed Jul 6, 2026
Deal verdict
4d on marketA+100
Cashflow/mo
$543/moCash-flowing
List price
$79,000
4d on market
Cap rate
14.4%
Cash-on-cash
29.4%
DSCR
2.35x
Cashflow breakdown
Cash-flowing
Section 8 rent$1,520
Property tax-$101
From listing data
Net monthly cashflow$543
Annual cashflow
$6,512
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
$519,195
Appreciation
$112,754
Total return
2857%
Annualized IRR
11.9%
Cumulative cashflow
| Yr | Rent | NOI | Cashflow | Value |
|---|---|---|---|---|
| 1 | $19k | $12k | $7.0k | $81k |
Location
Flood & safety context
Local crime data unavailable — awaiting a geography-correct published release.
Flood data is shown when available.