• Airbnb
  • Long-Term
  • Mid-Term
  • New

Project Rental Revenue For Any Address

Long-Term Rental Analysis
4524 Morgan St, Charlotte, NC 28208
$235,0003 beds • 1 baths • 1014 sqft

This property looks like a bad Long-Term investment with a projected -7.51% first-year return on $49,350 initial cash invested.

Cash On Cash
-7.51%
Cap Rate
5.2%
Rent
$1,540
Cashflow
-$309
Financing

Purchase Price  $235k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest

Total  $49,350
Downpayment  20% $47,000
Closing costs  1% $2,350
Rehab  0% $0
Furnishing  0% $0
Cashflow

Total Income  $1,540
Total Expenses  $1,849
Mortgage P&I  81% $1,251
Property Taxes  8% $116
Home Insurance  5% $82
PManagement  10% $154
CapEx  5% $77
Vacancy  6% $92
Maintenance  5% $77
Other  0% $0
Google Maps with the subject property comparables is loading...

Projections