REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
View on Zillow
Long-Term Rental Analysis
301 S Crigler St, Charlotte, NC 28208
$250,000 • 2 beds • 1 baths • 1213 sqft

This property looks like a bad Long-Term investment with a projected -9.76% first-year return on $52,500 initial cash invested.

Cash On Cash
-9.76%
Cap Rate
4.28%
Rent
$1,417
Cashflow
-$427
Rent Confidence:  High
Annual
$17,004
Median
$1,300
Avg
$1,374
Samples
25
Financing
Purchase Price  $250k
Downpayment  20.0%
Interest Rate  6.4%
Mortgage Duration  30yr.
Cash To Invest
Total  $52,500
Downpayment  $50,000
Closing costs  $2,500
Rehab  $0
Furnishing  $0
Cashflow
Total Income  $1,417
Total Expenses  $1,844
Mortgage P&I  $1,247
Property Taxes  $140
Home Insurance  $88
PManagement  10% $142
CapEx  5% $71
Vacancy  6% $85
Maintenance  5% $71
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
1201 S Hoskins Rd, Apt 315$1650219770.3 mi
2509 Sinclair St$12952110251.1 mi
34521 Hovis Rd$12502110001 mi
4201 S Hoskins Rd, Apt 136$2200219400.3 mi
54007 Dawnview Pl$13002110001.3 mi
6929 Cantwell St, Apt 3$1250219641 mi
74615 Sampson St$1435219500.8 mi
8929 Cantwell St, Apt 4$1250219541 mi
9201 S Hoskins Rd, Apt 105$1950218900.3 mi
10201 S Hoskins Rd, Apt 326$1680218900.3 mi
11201 S Hoskins Rd, Apt 111$1680218610.3 mi
124519 Wildwood Ave$1050210.9 mi
13619 Dewolfe St$1445218840.6 mi
14244 Dakota St$1400211 mi
15322 Harrison St$895211.2 mi
16523 Nelson Ave, Apt 2$1000218981.2 mi
173754 Glenwood Dr$15852211541.4 mi
183115 Southwest Blvd, # 7$1125211.4 mi
191120 Marble St$1500211.4 mi
204401 Hovis Rd, Apt 4$115021.59580.7 mi
214401 Hovis Rd, Apt 5$115021.59580.7 mi
223616 Kentucky Ave, Apt 1$1150218551 mi
23135 Bradford Dr$1375218561 mi
24801 Lynn St$1195218501 mi
253401 Kalynne St$1400218320.8 mi