REI Lense

REI Lense

Unlock all features! Tap here to upgrade

img

2105 Longleaf Dr, Charlotte, NC 28210

3 beds • 2 baths • 1089 sqft

Email

This property looks like a bad Long-Term investment with a projected -0.09% first-year return on $52,479 initial cash invested.

-0.09%

Cash On Cash

6.87%

Cap Rate

1.08

DSCR

$2,100

Rent

-$4

Cashflow

$28,560

Annual

$2,400

Median

$2,354

Avg

25

Samples

Rent insights and distributions

Investment Breakdown

Financing

Purchase Price

$250k

Downpayment

20.0%

Interest Rate

7.0%

Mortgage Duration

30yr.

Cash To Invest

Total

$52,479

Downpayment

20%

$49,980

Closing costs

1%

$2,499

Rehab

0%

$0

Furnishing

0%

$0

Cashflow

Total Income

$2,100

Total Expenses

$2,104

Mortgage P&I

63%

$1,330

Property Taxes

7%

$140

Home Insurance

4%

$88

PManagement

10%

$210

CapEx

5%

$105

Vacancy

6%

$126

Maintenance

5%

$105

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