REI LenseREI Lense
‌
  • Airbnb
  • Long-Term
  • Mid-Term
  • New

Project Rental Revenue For Any Address

View on Zillow
Long-Term Rental Analysis
4208 Bryan Furr Dr, Charlotte, NC 28216
$265,000 • 3 beds • 2 baths • 1041 sqft

This property looks like a bad Long-Term investment with a projected -9.92% first-year return on $55,650 initial cash invested.

Cash On Cash
-9.92%
Cap Rate
4.66%
Rent
$1,609
Cashflow
-$460
Rent Confidence:  High
Annual
$19,308
Median
$1,649
Avg
$1,609
Samples
25
Financing
Purchase Price  $265k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest
Total  $55,650
Downpayment  20% $53,000
Closing costs  1% $2,650
Rehab  0% $0
Furnishing  0% $0
Cashflow
Total Income  $1,609
Total Expenses  $2,069
Mortgage P&I  88% $1,410
Property Taxes  9% $148
Home Insurance  6% $93
PManagement  10% $161
CapEx  5% $80
Vacancy  6% $97
Maintenance  5% $80
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
12317 Button Bush Ct$16493210410.2 mi
24541 Biesterfield Dr$14003210250.4 mi
34207 Bryan Furr Dr$16993210850.1 mi
42020 Slater Springs Dr$16903210700.4 mi
52011 Slater Springs Dr$15803210050.3 mi
63707 Silver Ore Ln$17003210240.8 mi
75819 Hamilton Oaks Dr$16503210280.8 mi
83622 Silver Ore Ln$17003210620.9 mi
91820 Charnell Ln$16303210020.6 mi
103632 Maggie Laney Dr$16803210120.8 mi
113717 Capps Hill Dr$12493210611.1 mi
124103 Rosy Mound Ln$16003211350.2 mi
133709 Capps Hill Dr$15103210071 mi
142736 Daffodil Dr$13493210911.1 mi
151515 Blue Topaz Ct$16953211220.8 mi
162332 Juniper Dr$16253211410.6 mi
172113 Sunset Blvd$1595329530.7 mi
183441 Braden Dr$15653210951.4 mi
194123 Bryan Furr Dr$17003212000.1 mi
20421 Goosedown Ct$16603210841.6 mi
215944 Hamilton Oaks Dr$1595329601.1 mi
223417 Crenshaw Ct$14253211041.5 mi
232146 Sunset Blvd$17453211900.7 mi
245933 Milhaven Ln$16953211281.4 mi
252150 Sunset Blvd$18503211900.7 mi

Projections