REI Lense

REI Lense

Unlock all features! Tap here to upgrade

img

353 Kirby Dr, Charlotte, NC 28214

2 beds • 2 baths • 1128 sqft

Email

This property looks like a bad Long-Term investment with a projected -0.12% first-year return on $41,055 initial cash invested.

-0.12%

Cash On Cash

6.87%

Cap Rate

$1,640

Rent

-$4

Cashflow

$28,560

Annaul

$2,400

Median

$2,354

Avg

25

Samples

Rent insights and distributions

Investment Breakdown

Financing

Purchase Price

$196k

Downpayment

20.0%

Interest Rate

7.0%

Mortgage Duration

30yr.

Cash To Invest

Total

$41,055

Downpayment

20%

$39,100

Closing costs

1%

$1,955

Rehab

0%

$0

Furnishing

0%

$0

Cashflow

Total Income

$1,640

Total Expenses

$1,644

Mortgage P&I

63%

$1,041

Property Taxes

7%

$109

Home Insurance

4%

$68

PManagement

10%

$164

CapEx

5%

$82

Vacancy

6%

$98

Maintenance

5%

$82

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