REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
View on Zillow
Long-Term Rental Analysis
8025 Tiburon Cres, Charlotte, NC 28215
$220,000 • 2 beds • 2 baths • 1281 sqft

This property looks like a bad Long-Term investment with a projected -8.6% first-year return on $46,200 initial cash invested.

Cash On Cash
-8.6%
Cap Rate
4.96%
Rent
$1,404
Cashflow
-$331
Rent Confidence:  High
Annual
$16,848
Median
$1,350
Avg
$1,370
Samples
25
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  $1,404
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
27330 Rose Terrace Ct$12952211351.8 mi
36203 Rosecroft Dr$13002211361.8 mi
46230 Rosecroft Dr$13502211001.8 mi
57332 Rose Terrace Ct, Unit 1$12502210461.8 mi
67340 Rose Terrace Ct, Unit 21$13502210401.8 mi
73635 Huyton Ct, # 1$149522.511142 mi
86217 Rosecroft Dr$1350221.8 mi
96120 Meadow Rose Ln$1100221.8 mi
106347 Windsor Gate Ln$150022.511122.3 mi
116400 Windsor Gate Ln$155022.511162.3 mi
126131 Meadow Rose Ln$1395229411.8 mi
133669 Huyton Ct$135021.510801.9 mi
146146 Meadow Rose Ln$1250229411.8 mi
156114 Meadow Rose Ln, Unit 1$1600229451.9 mi
166840 Delta Lake Dr$154021.510481.7 mi
176356 Windsor Gate Ln$162522.510792.3 mi
187000 Barrington Dr, # 2500-05$1300229452.3 mi
197000 Barrington Dr, # 4504-02$1300229452.3 mi
207000 Barrington Dr, # I2611-07$1300229452.3 mi
217000 Barrington Dr, # 4504-04$1300229452.3 mi
227000 Barrington Dr, # 7016-01$1300229452.3 mi
237000 Barrington Dr, # 7000-02$1300229452.3 mi
247000 Barrington Dr, # 6951-06$1350229452.3 mi
257000 Barrington Dr, # 4408-04$1300229452.3 mi