REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
Long-Term Rental Analysis
4225 Grove St, Charlotte, NC 28269
$199,9003 beds • 2 baths • 1924 sqft

This property might be a fair Long-Term investment with a projected 4.43% first-year return on $41,979 initial cash invested.

Cash On Cash
4.43%
Cap Rate
7.89%
Rent
$1,895
Signal: Med.
Cashflow
$155
Financing

Purchase Price  $200k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest

Total  $41,979
Downpayment  $39,980
Closing costs  $1,999
Rehab  $0
Furnishing  $0
Cashflow

Total Income  $1,895
Total Expenses  $1,740
Mortgage P&I  $1,064
Property Taxes  $112
Home Insurance  $70
PManagement  $190
CapEx  $95
Vacancy  $114
Maintenance  $95
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
13824 Alexander Forest Dr$19853218901 mi
23628 Ribbonwalk Trl$18953219501.2 mi
35504 Graypark Dr$17893218901.2 mi
42435 Cairns Mill Ct$16993218201 mi
54723 Bryn Athyn Ct$192532.519130.9 mi
65447 Alpine Ln$24953217591.2 mi
75040 Cheviot Rd$21303217210.9 mi
83360 Atlas Dr$16923217170.9 mi
93100 Periwinkle Ct$16453217781.5 mi
103712 Alexander Forest Dr$194032.518901.1 mi
114108 Brawer Farm Dr$18103217281.4 mi
122402 Cairns Mill Ct$215532.520000.9 mi
134835 Belmar Place Rd$185532.518380.8 mi
145110 Osage Cir$192032.519371.6 mi
154232 Devonbridge Ln$209932.519121.9 mi
163625 Ribbonwalk Trl$174532.518121.1 mi
173501 Spring Terrace Ln$14253215430.5 mi
184707 Bryn Athyn Ct$168532.517750.9 mi
193825 Oakwood Rd$16493215160.6 mi
204605 Belmar Place Rd$194532.517591 mi
216406 Nevin Glen Dr$201532.518241.6 mi
225217 Elizabeth Rd$18753215400.9 mi
235418 Graypark Dr$169932.517561.2 mi
244531 Belmar Place Rd$193532.517161 mi
252818 Dellinger Dr$194532.517961.9 mi