REI Lense

REI Lense

Unlock all features! Tap here to upgrade

img

117 Farmhurst Dr, Charlotte, NC 28217

3 beds • 1 baths • 1045 sqft

Email

This property looks like a bad Long-Term investment with a projected -4.42% first-year return on $47,229 initial cash invested.

-4.42%

Cash On Cash

5.9%

Cap Rate

$1,660

Rent

-$174

Cashflow

$28,560

Annaul

$2,400

Median

$2,354

Avg

25

Samples

Rent insights and distributions

Investment Breakdown

Financing

Purchase Price

$225k

Downpayment

20.0%

Interest Rate

7.0%

Mortgage Duration

30yr.

Cash To Invest

Total

$47,229

Downpayment

20%

$44,980

Closing costs

1%

$2,249

Rehab

0%

$0

Furnishing

0%

$0

Cashflow

Total Income

$1,660

Total Expenses

$1,834

Mortgage P&I

72%

$1,197

Property Taxes

8%

$126

Home Insurance

5%

$79

PManagement

10%

$166

CapEx

5%

$83

Vacancy

6%

$100

Maintenance

5%

$83

Other

0%

$0

Google Maps with comparables properties is loading...

Enter a Property Address for Instant Investment Analysis

Fast and accurate real estate investment analysis