REI Lense

REI Lense

Unlock all features! Tap here to upgrade

img

2519 Carya Pond Ln, Charlotte, NC 28212

2 beds • 2 baths • 964 sqft

Email

This property looks like a bad Long-Term investment with a projected -11.91% first-year return on $37,590 initial cash invested.

-11.91%

Cash On Cash

4.38%

Cap Rate

0.69

DSCR

$1,460

Rent

-$373

Cashflow

$28,560

Annual

$2,400

Median

$2,354

Avg

25

Samples

Rent insights and distributions

Investment Breakdown

Financing

Purchase Price

$179k

Downpayment

20.0%

Interest Rate

7.0%

Mortgage Duration

30yr.

Cash To Invest

Total

$37,590

Downpayment

20%

$35,800

Closing costs

1%

$1,790

Rehab

0%

$0

Furnishing

0%

$0

Cashflow

Total Income

$1,460

Total Expenses

$1,833

Mortgage P&I

65%

$953

Property Taxes

7%

$100

Home Insurance

4%

$63

HOA

23%

$337

PManagement

10%

$146

CapEx

5%

$73

Vacancy

6%

$88

Maintenance

5%

$73

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