REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
Long-Term Rental Analysis
8025 Tiburon Cres, Charlotte, NC 28215
$220,0002 beds • 2 baths • 1281 sqft

This property looks like a bad Long-Term investment with a projected -8.7% first-year return on $46,200 initial cash invested.

Cash On Cash
-8.7%
Cap Rate
4.94%
Rent
$1,400
Signal: Med.
Cashflow
-$335
Financing

Purchase Price  $220k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest

Total  $46,200
Downpayment  $44,000
Closing costs  $2,200
Rehab  $0
Furnishing  $0
Cashflow

Total Income  $1,400
Total Expenses  $1,735
Mortgage P&I  $1,171
Property Taxes  $123
Home Insurance  $77
PManagement  $140
CapEx  $70
Vacancy  $84
Maintenance  $70
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
14540 Tantilla Cir, Unit 2$14952212502.2 mi
26203 Rosecroft Dr$13002211361.8 mi
37330 Rose Terrace Ct$16252211351.8 mi
45407 Kimmerly Woods Dr$150022.512682.5 mi
57340 Rose Terrace Ct, Unit 21$13502210401.8 mi
66264 Rosecroft Dr$12002210401.8 mi
77368 Rose Terrace Ct$11852210401.8 mi
83635 Huyton Ct, # 1$149522.511142 mi
96217 Rosecroft Dr$1350221.8 mi
106120 Meadow Rose Ln$1100221.8 mi
113811 Mosscroft Ln$144922.510881.9 mi
126101 Meadow Rose Ln, Unit A$1400221.9 mi
136347 Windsor Gate Ln$150022.511122.3 mi
146400 Windsor Gate Ln$155022.511162.3 mi
153669 Huyton Ct$135021.510801.9 mi
166106 Meadow Rose Ln$1230229451.8 mi
176106 Meadow Rose Ln, Unit D$1350229451.8 mi
186146 Meadow Rose Ln$1250229411.8 mi
196114 Meadow Rose Ln, Unit 1$1600229451.9 mi
206106 Meadow Rose Ln, # D$1230229451.9 mi
216840 Delta Lake Dr$154021.510481.7 mi
226454 Windsor Gate Ln$165022.510722.3 mi
237954 Tiburon Cir, Unit 1$18953212880.1 mi
246306 Windsor Gate Ln$140022.510722.3 mi
256474 Windsor Gate Ln$155022.510722.3 mi